[BREM] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -37.65%
YoY- 629.09%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 32,707 42,243 46,580 33,287 14,076 14,131 22,222 6.65%
PBT 6,511 9,468 6,914 6,908 2,738 3,747 6,319 0.49%
Tax -1,807 -2,872 -2,750 -3,416 -3,398 -1,876 -4,175 -13.02%
NP 4,704 6,596 4,164 3,492 -660 1,871 2,144 13.98%
-
NP to SH 3,218 5,231 4,164 3,492 -660 1,871 2,144 6.99%
-
Tax Rate 27.75% 30.33% 39.77% 49.45% 124.11% 50.07% 66.07% -
Total Cost 28,003 35,647 42,416 29,795 14,736 12,260 20,078 5.69%
-
Net Worth 326,567 299,910 264,491 250,987 273,533 245,388 245,845 4.84%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 326,567 299,910 264,491 250,987 273,533 245,388 245,845 4.84%
NOSH 119,185 116,244 77,111 72,749 73,333 71,961 71,466 8.89%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.38% 15.61% 8.94% 10.49% -4.69% 13.24% 9.65% -
ROE 0.99% 1.74% 1.57% 1.39% -0.24% 0.76% 0.87% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.44 36.34 60.41 45.76 19.19 19.64 31.09 -2.05%
EPS 2.70 4.50 5.40 4.80 -0.90 2.60 3.00 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.58 3.43 3.45 3.73 3.41 3.44 -3.71%
Adjusted Per Share Value based on latest NOSH - 72,749
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 9.47 12.23 13.48 9.64 4.07 4.09 6.43 6.66%
EPS 0.93 1.51 1.21 1.01 -0.19 0.54 0.62 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9453 0.8681 0.7656 0.7265 0.7918 0.7103 0.7116 4.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.25 1.13 1.62 1.22 1.38 1.20 2.01 -
P/RPS 4.56 3.11 2.68 2.67 7.19 6.11 6.46 -5.63%
P/EPS 46.30 25.11 30.00 25.42 -153.33 46.15 67.00 -5.97%
EY 2.16 3.98 3.33 3.93 -0.65 2.17 1.49 6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.47 0.35 0.37 0.35 0.58 -3.78%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 28/11/05 30/11/04 28/11/03 29/11/02 29/11/01 28/11/00 -
Price 1.21 1.01 0.88 1.56 1.49 1.34 1.97 -
P/RPS 4.41 2.78 1.46 3.41 7.76 6.82 6.34 -5.86%
P/EPS 44.81 22.44 16.30 32.50 -165.56 51.54 65.67 -6.16%
EY 2.23 4.46 6.14 3.08 -0.60 1.94 1.52 6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.26 0.45 0.40 0.39 0.57 -4.22%

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