[BREM] YoY Quarter Result on 30-Jun-2004 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 64.16%
YoY- 0.59%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 21,031 38,653 65,649 50,973 38,052 24,404 13,117 8.18%
PBT 28,384 11,544 11,989 11,201 10,383 7,196 2,824 46.87%
Tax -3,355 -3,105 -3,171 -5,567 -4,782 -2,713 -1,826 10.66%
NP 25,029 8,439 8,818 5,634 5,601 4,483 998 71.04%
-
NP to SH 24,244 6,211 6,829 5,634 5,601 4,483 998 70.14%
-
Tax Rate 11.82% 26.90% 26.45% 49.70% 46.06% 37.70% 64.66% -
Total Cost -3,998 30,214 56,831 45,339 32,451 19,921 12,119 -
-
Net Worth 350,053 322,494 300,240 254,656 249,834 258,691 243,797 6.21%
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 350,053 322,494 300,240 254,656 249,834 258,691 243,797 6.21%
NOSH 123,693 119,442 117,741 75,120 73,697 73,491 71,285 9.61%
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 119.01% 21.83% 13.43% 11.05% 14.72% 18.37% 7.61% -
ROE 6.93% 1.93% 2.27% 2.21% 2.24% 1.73% 0.41% -
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 17.00 32.36 55.76 67.86 51.63 33.21 18.40 -1.30%
EPS 19.60 5.20 5.80 7.50 7.60 6.10 1.40 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.70 2.55 3.39 3.39 3.52 3.42 -3.10%
Adjusted Per Share Value based on latest NOSH - 75,120
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.09 11.19 19.00 14.75 11.01 7.06 3.80 8.17%
EPS 7.02 1.80 1.98 1.63 1.62 1.30 0.29 70.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0133 0.9335 0.8691 0.7371 0.7232 0.7488 0.7057 6.21%
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 1.44 1.14 1.25 1.41 0.93 1.69 1.30 -
P/RPS 8.47 3.52 2.24 2.08 1.80 5.09 7.06 3.07%
P/EPS 7.35 21.92 21.55 18.80 12.24 27.70 92.86 -34.46%
EY 13.61 4.56 4.64 5.32 8.17 3.61 1.08 52.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.49 0.42 0.27 0.48 0.38 5.02%
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 30/08/07 24/08/06 30/08/05 27/08/04 29/08/03 28/08/02 27/08/01 -
Price 1.36 1.14 1.09 1.51 1.19 1.51 1.36 -
P/RPS 8.00 3.52 1.95 2.23 2.30 4.55 7.39 1.33%
P/EPS 6.94 21.92 18.79 20.13 15.66 24.75 97.14 -35.57%
EY 14.41 4.56 5.32 4.97 6.39 4.04 1.03 55.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.43 0.45 0.35 0.43 0.40 3.08%

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