[BREM] YoY Quarter Result on 30-Jun-2007 [#1]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 900.99%
YoY- 290.34%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 25,714 27,299 32,032 21,031 38,653 65,649 50,973 -10.77%
PBT 7,443 6,595 5,308 28,384 11,544 11,989 11,201 -6.58%
Tax -1,685 -1,639 -1,381 -3,355 -3,105 -3,171 -5,567 -18.05%
NP 5,758 4,956 3,927 25,029 8,439 8,818 5,634 0.36%
-
NP to SH 4,057 3,524 3,003 24,244 6,211 6,829 5,634 -5.32%
-
Tax Rate 22.64% 24.85% 26.02% 11.82% 26.90% 26.45% 49.70% -
Total Cost 19,956 22,343 28,105 -3,998 30,214 56,831 45,339 -12.77%
-
Net Worth 382,710 371,842 361,611 350,053 322,494 300,240 254,656 7.02%
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 382,710 371,842 361,611 350,053 322,494 300,240 254,656 7.02%
NOSH 135,233 121,517 125,124 123,693 119,442 117,741 75,120 10.28%
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 22.39% 18.15% 12.26% 119.01% 21.83% 13.43% 11.05% -
ROE 1.06% 0.95% 0.83% 6.93% 1.93% 2.27% 2.21% -
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 19.01 22.47 25.60 17.00 32.36 55.76 67.86 -19.10%
EPS 3.00 2.90 2.40 19.60 5.20 5.80 7.50 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 3.06 2.89 2.83 2.70 2.55 3.39 -2.96%
Adjusted Per Share Value based on latest NOSH - 123,693
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.44 7.90 9.27 6.09 11.19 19.00 14.75 -10.77%
EPS 1.17 1.02 0.87 7.02 1.80 1.98 1.63 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1078 1.0763 1.0467 1.0133 0.9335 0.8691 0.7371 7.02%
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 1.15 1.24 1.21 1.44 1.14 1.25 1.41 -
P/RPS 6.05 5.52 4.73 8.47 3.52 2.24 2.08 19.46%
P/EPS 38.33 42.76 50.42 7.35 21.92 21.55 18.80 12.60%
EY 2.61 2.34 1.98 13.61 4.56 4.64 5.32 -11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.42 0.51 0.42 0.49 0.42 -0.40%
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 28/08/09 28/08/08 30/08/07 24/08/06 30/08/05 27/08/04 -
Price 1.21 1.18 1.18 1.36 1.14 1.09 1.51 -
P/RPS 6.36 5.25 4.61 8.00 3.52 1.95 2.23 19.07%
P/EPS 40.33 40.69 49.17 6.94 21.92 18.79 20.13 12.27%
EY 2.48 2.46 2.03 14.41 4.56 5.32 4.97 -10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.41 0.48 0.42 0.43 0.45 -0.75%

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