[BREM] YoY Quarter Result on 30-Sep-2020 [#2]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -112.69%
YoY- -104.75%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 39,535 8,703 28,293 16,125 93,716 28,060 20,294 11.74%
PBT 8,870 10,340 15,884 1,952 27,506 3,963 6,342 5.74%
Tax -1,904 -5,111 -6,960 -1,761 -5,170 -1,604 -1,567 3.29%
NP 6,966 5,229 8,924 191 22,336 2,359 4,775 6.49%
-
NP to SH 6,651 -274 5,772 -654 12,749 659 3,056 13.82%
-
Tax Rate 21.47% 49.43% 43.82% 90.22% 18.80% 40.47% 24.71% -
Total Cost 32,569 3,474 19,369 15,934 71,380 25,701 15,519 13.13%
-
Net Worth 592,162 559,264 560,402 550,854 533,719 519,867 536,497 1.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 6,885 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 592,162 559,264 560,402 550,854 533,719 519,867 536,497 1.65%
NOSH 345,472 345,472 345,472 345,472 345,472 345,472 339,555 0.28%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 17.62% 60.08% 31.54% 1.18% 23.83% 8.41% 23.53% -
ROE 1.12% -0.05% 1.03% -0.12% 2.39% 0.13% 0.57% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 12.02 2.65 8.33 4.68 27.22 8.47 5.98 12.32%
EPS 2.00 -0.10 1.70 -0.20 3.70 0.20 0.90 14.22%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.80 1.70 1.65 1.60 1.55 1.57 1.58 2.19%
Adjusted Per Share Value based on latest NOSH - 345,472
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.44 2.52 8.19 4.67 27.13 8.12 5.87 11.75%
EPS 1.93 -0.08 1.67 -0.19 3.69 0.19 0.88 13.97%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 1.7141 1.6188 1.6221 1.5945 1.5449 1.5048 1.5529 1.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.75 0.83 0.795 0.79 1.11 0.83 0.95 -
P/RPS 6.24 31.37 9.54 16.87 4.08 9.79 15.90 -14.42%
P/EPS 37.10 -996.54 46.78 -415.88 29.98 417.05 105.56 -15.98%
EY 2.70 -0.10 2.14 -0.24 3.34 0.24 0.95 18.99%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.48 0.49 0.72 0.53 0.60 -5.76%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 24/11/20 26/11/19 28/11/18 20/11/17 21/11/16 27/11/15 -
Price 0.78 0.82 0.78 0.79 1.06 0.82 0.96 -
P/RPS 6.49 31.00 9.36 16.87 3.89 9.68 16.06 -14.00%
P/EPS 38.58 -984.54 45.90 -415.88 28.63 412.02 106.67 -15.57%
EY 2.59 -0.10 2.18 -0.24 3.49 0.24 0.94 18.38%
DY 0.00 0.00 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.47 0.49 0.68 0.52 0.61 -5.65%

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