[BREM] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 21.38%
YoY- -14.09%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 150,784 143,632 104,956 49,891 40,492 75,089 91,139 -0.53%
PBT 27,736 27,894 21,227 10,955 9,753 12,971 17,726 -0.47%
Tax -7,150 -12,080 -11,102 -6,316 -4,353 -8,875 -8,548 0.19%
NP 20,586 15,814 10,125 4,639 5,400 4,096 9,178 -0.85%
-
NP to SH 16,703 15,814 10,125 4,639 5,400 4,096 9,178 -0.63%
-
Tax Rate 25.78% 43.31% 52.30% 57.65% 44.63% 68.42% 48.22% -
Total Cost 130,198 127,818 94,831 45,252 35,092 70,993 81,961 -0.49%
-
Net Worth 344,646 245,117 250,190 274,658 251,027 246,478 229,129 -0.43%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 344,646 245,117 250,190 274,658 251,027 246,478 229,129 -0.43%
NOSH 117,626 98,837 73,369 73,634 72,972 71,859 64,181 -0.64%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 13.65% 11.01% 9.65% 9.30% 13.34% 5.45% 10.07% -
ROE 4.85% 6.45% 4.05% 1.69% 2.15% 1.66% 4.01% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 128.19 145.32 143.05 67.75 55.49 104.49 142.00 0.10%
EPS 14.20 16.00 13.80 6.30 7.40 5.70 14.30 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.48 3.41 3.73 3.44 3.43 3.57 0.21%
Adjusted Per Share Value based on latest NOSH - 74,181
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 43.65 41.58 30.38 14.44 11.72 21.74 26.38 -0.53%
EPS 4.83 4.58 2.93 1.34 1.56 1.19 2.66 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9976 0.7095 0.7242 0.795 0.7266 0.7135 0.6632 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.02 0.93 1.57 1.33 1.44 1.88 0.00 -
P/RPS 0.80 0.64 1.10 1.96 2.60 1.80 0.00 -100.00%
P/EPS 7.18 5.81 11.38 21.11 19.46 32.98 0.00 -100.00%
EY 13.92 17.20 8.79 4.74 5.14 3.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.46 0.36 0.42 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 29/02/00 -
Price 1.18 1.01 2.08 1.03 1.49 1.64 2.55 -
P/RPS 0.92 0.70 1.45 1.52 2.69 1.57 1.80 0.71%
P/EPS 8.31 6.31 15.07 16.35 20.14 28.77 17.83 0.81%
EY 12.03 15.84 6.63 6.12 4.97 3.48 5.61 -0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.61 0.28 0.43 0.48 0.71 0.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment