[BRAHIMS] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.19%
YoY- 148.98%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 81,433 72,523 33,644 7,324 6,970 8,205 9,066 44.15%
PBT 9,132 4,798 -1,176 122 49 -123 -193 -
Tax -3,418 -1,853 -376 0 0 0 0 -
NP 5,714 2,945 -1,552 122 49 -123 -193 -
-
NP to SH 3,047 1,418 -1,840 122 49 -123 -193 -
-
Tax Rate 37.43% 38.62% - 0.00% 0.00% - - -
Total Cost 75,719 69,578 35,196 7,202 6,921 8,328 9,259 41.91%
-
Net Worth 155,934 163,339 192,117 26,840 225,400 22,632 22,764 37.79%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 155,934 163,339 192,117 26,840 225,400 22,632 22,764 37.79%
NOSH 179,235 179,493 135,294 48,800 490,000 49,200 49,487 23.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.02% 4.06% -4.61% 1.67% 0.70% -1.50% -2.13% -
ROE 1.95% 0.87% -0.96% 0.45% 0.02% -0.54% -0.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.43 40.40 24.87 15.01 1.42 16.68 18.32 16.33%
EPS 1.70 0.79 -1.36 0.25 0.01 -0.25 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.91 1.42 0.55 0.46 0.46 0.46 11.20%
Adjusted Per Share Value based on latest NOSH - 56,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 26.51 23.61 10.95 2.38 2.27 2.67 2.95 44.16%
EPS 0.99 0.46 -0.60 0.04 0.02 -0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.5318 0.6254 0.0874 0.7338 0.0737 0.0741 37.79%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.34 0.77 1.16 0.55 0.56 0.62 -
P/RPS 0.84 0.84 3.10 7.73 38.67 3.36 3.38 -20.70%
P/EPS 22.35 43.04 -56.62 464.00 5,500.00 -224.00 -158.97 -
EY 4.47 2.32 -1.77 0.22 0.02 -0.45 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.54 2.11 1.20 1.22 1.35 -17.03%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 29/08/08 29/08/07 21/08/06 12/09/05 27/08/04 -
Price 0.51 0.37 0.69 0.90 0.60 0.52 0.55 -
P/RPS 1.12 0.92 2.77 6.00 42.18 3.12 3.00 -15.13%
P/EPS 30.00 46.84 -50.74 360.00 6,000.00 -208.00 -141.03 -
EY 3.33 2.14 -1.97 0.28 0.02 -0.48 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.41 0.49 1.64 1.30 1.13 1.20 -11.15%

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