[BREM] YoY Quarter Result on 31-Dec-2002 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 223.64%
YoY- -67.77%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 42,892 46,079 33,617 11,410 13,243 17,682 38,227 -0.12%
PBT 6,279 9,779 3,936 1,021 3,183 2,594 7,585 0.20%
Tax -1,107 -3,763 -2,904 -205 -651 -1,873 -3,240 1.14%
NP 5,172 6,016 1,032 816 2,532 721 4,345 -0.18%
-
NP to SH 4,643 6,016 1,032 816 2,532 721 4,345 -0.07%
-
Tax Rate 17.63% 38.48% 73.78% 20.08% 20.45% 72.21% 42.72% -
Total Cost 37,720 40,063 32,585 10,594 10,711 16,961 33,882 -0.11%
-
Net Worth 348,820 257,235 251,365 276,698 248,859 247,303 228,112 -0.45%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 348,820 257,235 251,365 276,698 248,859 247,303 228,112 -0.45%
NOSH 119,051 103,724 73,714 74,181 72,342 72,100 63,897 -0.65%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.06% 13.06% 3.07% 7.15% 19.12% 4.08% 11.37% -
ROE 1.33% 2.34% 0.41% 0.29% 1.02% 0.29% 1.90% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 36.03 44.42 45.60 15.38 18.31 24.52 59.83 0.54%
EPS 3.90 5.80 1.40 1.10 3.50 1.00 6.80 0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.93 2.48 3.41 3.73 3.44 3.43 3.57 0.21%
Adjusted Per Share Value based on latest NOSH - 74,181
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.42 13.34 9.73 3.30 3.83 5.12 11.07 -0.12%
EPS 1.34 1.74 0.30 0.24 0.73 0.21 1.26 -0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0097 0.7446 0.7276 0.8009 0.7203 0.7158 0.6603 -0.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.02 0.93 1.57 1.33 1.44 1.88 0.00 -
P/RPS 2.83 2.09 3.44 8.65 7.87 7.67 0.00 -100.00%
P/EPS 26.15 16.03 112.14 120.91 41.14 188.00 0.00 -100.00%
EY 3.82 6.24 0.89 0.83 2.43 0.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.46 0.36 0.42 0.55 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 29/02/00 -
Price 1.18 1.01 2.08 1.03 1.49 1.64 2.55 -
P/RPS 3.28 2.27 4.56 6.70 8.14 6.69 4.26 0.27%
P/EPS 30.26 17.41 148.57 93.64 42.57 164.00 37.50 0.22%
EY 3.31 5.74 0.67 1.07 2.35 0.61 2.67 -0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.61 0.28 0.43 0.48 0.71 0.61%

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