[BRAHIMS] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -152.7%
YoY- -1.92%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 10,930 12,512 13,918 14,216 14,852 11,409 11,256 -0.48%
PBT 6,393 -200 -125 -1,170 -1,148 -3,437 -5,572 -
Tax 0 0 0 0 0 3,437 5,572 -
NP 6,393 -200 -125 -1,170 -1,148 0 0 -
-
NP to SH 6,393 -200 -125 -1,170 -1,148 -3,437 -5,572 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 4,537 12,712 14,043 15,386 16,000 11,409 11,256 -14.04%
-
Net Worth 28,903 22,439 22,292 31,330 33,360 35,843 38,761 -4.77%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 28,903 22,439 22,292 31,330 33,360 35,843 38,761 -4.77%
NOSH 48,988 48,780 48,461 48,953 49,059 49,099 48,452 0.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 58.49% -1.60% -0.90% -8.23% -7.73% 0.00% 0.00% -
ROE 22.12% -0.89% -0.56% -3.73% -3.44% -9.59% -14.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.31 25.65 28.72 29.04 30.27 23.24 23.23 -0.67%
EPS 13.05 -0.41 -0.20 -2.39 -2.34 -7.00 -11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.46 0.46 0.64 0.68 0.73 0.80 -4.94%
Adjusted Per Share Value based on latest NOSH - 49,097
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.56 4.07 4.53 4.63 4.84 3.71 3.66 -0.46%
EPS 2.08 -0.07 -0.04 -0.38 -0.37 -1.12 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0731 0.0726 0.102 0.1086 0.1167 0.1262 -4.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.66 0.50 0.53 0.64 0.56 0.71 1.00 -
P/RPS 2.96 1.95 1.85 2.20 1.85 3.06 4.30 -6.03%
P/EPS 5.06 -121.95 -205.48 -26.78 -23.93 -10.14 -8.70 -
EY 19.77 -0.82 -0.49 -3.73 -4.18 -9.86 -11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.15 1.00 0.82 0.97 1.25 -1.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/12/06 28/11/05 30/11/04 28/11/03 29/11/02 30/11/01 29/11/00 -
Price 0.91 0.32 0.49 0.66 0.52 1.00 0.94 -
P/RPS 4.08 1.25 1.71 2.27 1.72 4.30 4.05 0.12%
P/EPS 6.97 -78.05 -189.97 -27.62 -22.22 -14.29 -8.17 -
EY 14.34 -1.28 -0.53 -3.62 -4.50 -7.00 -12.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.70 1.07 1.03 0.76 1.37 1.18 4.53%

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