[BREM] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -114.72%
YoY- -135.28%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 42,243 46,580 33,287 14,076 14,131 22,222 34,396 -0.21%
PBT 9,468 6,914 6,908 2,738 3,747 6,319 6,425 -0.41%
Tax -2,872 -2,750 -3,416 -3,398 -1,876 -4,175 -4,226 0.41%
NP 6,596 4,164 3,492 -660 1,871 2,144 2,199 -1.16%
-
NP to SH 5,231 4,164 3,492 -660 1,871 2,144 2,199 -0.91%
-
Tax Rate 30.33% 39.77% 49.45% 124.11% 50.07% 66.07% 65.77% -
Total Cost 35,647 42,416 29,795 14,736 12,260 20,078 32,197 -0.10%
-
Net Worth 299,910 264,491 250,987 273,533 245,388 245,845 228,954 -0.28%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 299,910 264,491 250,987 273,533 245,388 245,845 228,954 -0.28%
NOSH 116,244 77,111 72,749 73,333 71,961 71,466 64,676 -0.62%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 15.61% 8.94% 10.49% -4.69% 13.24% 9.65% 6.39% -
ROE 1.74% 1.57% 1.39% -0.24% 0.76% 0.87% 0.96% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 36.34 60.41 45.76 19.19 19.64 31.09 53.18 0.40%
EPS 4.50 5.40 4.80 -0.90 2.60 3.00 3.40 -0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 3.43 3.45 3.73 3.41 3.44 3.54 0.33%
Adjusted Per Share Value based on latest NOSH - 73,333
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 12.23 13.48 9.64 4.07 4.09 6.43 9.96 -0.21%
EPS 1.51 1.21 1.01 -0.19 0.54 0.62 0.64 -0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8681 0.7656 0.7265 0.7918 0.7103 0.7116 0.6627 -0.28%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.13 1.62 1.22 1.38 1.20 2.01 0.00 -
P/RPS 3.11 2.68 2.67 7.19 6.11 6.46 0.00 -100.00%
P/EPS 25.11 30.00 25.42 -153.33 46.15 67.00 0.00 -100.00%
EY 3.98 3.33 3.93 -0.65 2.17 1.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.35 0.37 0.35 0.58 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 30/11/04 28/11/03 29/11/02 29/11/01 28/11/00 30/11/99 -
Price 1.01 0.88 1.56 1.49 1.34 1.97 0.00 -
P/RPS 2.78 1.46 3.41 7.76 6.82 6.34 0.00 -100.00%
P/EPS 22.44 16.30 32.50 -165.56 51.54 65.67 0.00 -100.00%
EY 4.46 6.14 3.08 -0.60 1.94 1.52 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.26 0.45 0.40 0.39 0.57 0.00 -100.00%

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