[BRAHIMS] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -421.62%
YoY- 58.32%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 7,324 6,970 8,205 9,066 9,782 9,768 7,789 -1.02%
PBT 122 49 -123 -193 -463 -669 -2,385 -
Tax 0 0 0 0 0 669 2,385 -
NP 122 49 -123 -193 -463 0 0 -
-
NP to SH 122 49 -123 -193 -463 -669 -2,385 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 7,202 6,921 8,328 9,259 10,245 9,768 7,789 -1.29%
-
Net Worth 26,840 225,400 22,632 22,764 32,508 33,694 36,505 -4.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 26,840 225,400 22,632 22,764 32,508 33,694 36,505 -4.99%
NOSH 48,800 490,000 49,200 49,487 49,255 48,832 48,673 0.04%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.67% 0.70% -1.50% -2.13% -4.73% 0.00% 0.00% -
ROE 0.45% 0.02% -0.54% -0.85% -1.42% -1.99% -6.53% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 15.01 1.42 16.68 18.32 19.86 20.00 16.00 -1.05%
EPS 0.25 0.01 -0.25 -0.39 -0.94 -1.37 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.46 0.46 0.46 0.66 0.69 0.75 -5.03%
Adjusted Per Share Value based on latest NOSH - 48,437
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2.38 2.27 2.67 2.95 3.18 3.18 2.54 -1.07%
EPS 0.04 0.02 -0.04 -0.06 -0.15 -0.22 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.7338 0.0737 0.0741 0.1058 0.1097 0.1188 -4.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.16 0.55 0.56 0.62 0.54 0.67 0.62 -
P/RPS 7.73 38.67 3.36 3.38 2.72 3.35 3.87 12.21%
P/EPS 464.00 5,500.00 -224.00 -158.97 -57.45 -48.91 -12.65 -
EY 0.22 0.02 -0.45 -0.63 -1.74 -2.04 -7.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.20 1.22 1.35 0.82 0.97 0.83 16.81%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 21/08/06 12/09/05 27/08/04 29/08/03 30/08/02 29/08/01 -
Price 0.90 0.60 0.52 0.55 0.71 0.62 0.82 -
P/RPS 6.00 42.18 3.12 3.00 3.58 3.10 5.12 2.67%
P/EPS 360.00 6,000.00 -208.00 -141.03 -75.53 -45.26 -16.73 -
EY 0.28 0.02 -0.48 -0.71 -1.32 -2.21 -5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.30 1.13 1.20 1.08 0.90 1.09 7.04%

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