[BRAHIMS] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.0%
YoY- -200.8%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 107,592 12,262 14,600 17,616 18,216 18,410 19,862 32.48%
PBT 1,693 -699 4,680 -126 125 -12,931 -1,821 -
Tax -5,352 0 0 0 0 0 -21 151.58%
NP -3,659 -699 4,680 -126 125 -12,931 -1,842 12.10%
-
NP to SH -4,102 -699 4,680 -126 125 -12,931 -1,842 14.26%
-
Tax Rate 316.13% - 0.00% - 0.00% - - -
Total Cost 111,251 12,961 9,920 17,742 18,091 31,341 21,704 31.27%
-
Net Worth 122,563 25,977 26,952 22,808 23,191 22,498 34,787 23.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 122,563 25,977 26,952 22,808 23,191 22,498 34,787 23.33%
NOSH 145,909 49,014 49,005 49,583 50,416 49,016 48,997 19.92%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.40% -5.70% 32.05% -0.72% 0.69% -70.24% -9.27% -
ROE -3.35% -2.69% 17.36% -0.55% 0.54% -57.47% -5.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 73.74 25.02 29.79 35.53 36.13 37.56 40.54 10.47%
EPS -2.80 -1.43 9.55 -0.26 0.26 -26.02 -3.76 -4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.53 0.55 0.46 0.46 0.459 0.71 2.83%
Adjusted Per Share Value based on latest NOSH - 48,235
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 35.03 3.99 4.75 5.73 5.93 5.99 6.47 32.47%
EPS -1.34 -0.23 1.52 -0.04 0.04 -4.21 -0.60 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.0846 0.0877 0.0743 0.0755 0.0732 0.1133 23.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 1.06 0.77 0.38 0.43 0.68 0.54 -
P/RPS 0.73 4.24 2.58 1.07 1.19 1.81 1.33 -9.50%
P/EPS -19.21 -74.33 8.06 -149.54 173.43 -2.58 -14.36 4.96%
EY -5.21 -1.35 12.40 -0.67 0.58 -38.80 -6.96 -4.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 2.00 1.40 0.83 0.93 1.48 0.76 -2.82%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 28/02/06 25/02/05 16/03/04 28/02/03 -
Price 0.39 0.97 0.78 0.43 0.44 0.55 0.52 -
P/RPS 0.53 3.88 2.62 1.21 1.22 1.46 1.28 -13.65%
P/EPS -13.87 -68.02 8.17 -169.21 177.47 -2.08 -13.83 0.04%
EY -7.21 -1.47 12.24 -0.59 0.56 -47.97 -7.23 -0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.83 1.42 0.93 0.96 1.20 0.73 -7.40%

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