[BREM] YoY Quarter Result on 30-Jun-2015 [#1]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 258.11%
YoY- 5.47%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 45,616 84,669 36,393 45,154 29,084 35,673 31,704 6.24%
PBT 9,545 12,274 7,202 19,752 14,971 12,912 10,723 -1.92%
Tax -3,526 -3,555 -2,546 -8,090 -1,253 -4,458 -2,791 3.97%
NP 6,019 8,719 4,656 11,662 13,718 8,454 7,932 -4.49%
-
NP to SH 4,968 4,660 2,615 7,796 7,392 5,751 5,704 -2.27%
-
Tax Rate 36.94% 28.96% 35.35% 40.96% 8.37% 34.53% 26.03% -
Total Cost 39,597 75,950 31,737 33,492 15,366 27,219 23,772 8.87%
-
Net Worth 550,875 530,294 509,924 506,739 488,880 466,845 499,532 1.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 550,875 530,294 509,924 506,739 488,880 466,845 499,532 1.64%
NOSH 345,472 345,472 326,874 324,833 167,999 169,147 172,848 12.22%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.19% 10.30% 12.79% 25.83% 47.17% 23.70% 25.02% -
ROE 0.90% 0.88% 0.51% 1.54% 1.51% 1.23% 1.14% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.25 24.59 11.13 13.90 17.31 21.09 18.34 -5.27%
EPS 1.40 1.40 0.80 2.40 4.40 3.40 3.30 -13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.56 1.56 2.91 2.76 2.89 -9.38%
Adjusted Per Share Value based on latest NOSH - 324,833
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.20 24.51 10.53 13.07 8.42 10.33 9.18 6.23%
EPS 1.44 1.35 0.76 2.26 2.14 1.66 1.65 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5946 1.535 1.476 1.4668 1.4151 1.3513 1.4459 1.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.84 0.96 0.84 1.01 2.07 1.18 1.19 -
P/RPS 6.34 3.90 7.54 7.27 11.96 5.60 6.49 -0.38%
P/EPS 58.21 70.94 105.00 42.08 47.05 34.71 36.06 8.30%
EY 1.72 1.41 0.95 2.38 2.13 2.88 2.77 -7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.54 0.65 0.71 0.43 0.41 4.36%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 24/08/17 29/08/16 27/08/15 29/08/14 29/08/13 29/08/12 -
Price 0.83 0.94 0.85 0.885 2.52 1.15 1.19 -
P/RPS 6.26 3.82 7.63 6.37 14.56 5.45 6.49 -0.59%
P/EPS 57.52 69.46 106.25 36.87 57.27 33.82 36.06 8.08%
EY 1.74 1.44 0.94 2.71 1.75 2.96 2.77 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.54 0.57 0.87 0.42 0.41 4.03%

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