[BREM] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -70.45%
YoY- 26.47%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 29,535 42,892 46,079 33,617 11,410 13,243 17,682 8.92%
PBT 5,059 6,279 9,779 3,936 1,021 3,183 2,594 11.77%
Tax -1,227 -1,107 -3,763 -2,904 -205 -651 -1,873 -6.80%
NP 3,832 5,172 6,016 1,032 816 2,532 721 32.08%
-
NP to SH 1,788 4,643 6,016 1,032 816 2,532 721 16.33%
-
Tax Rate 24.25% 17.63% 38.48% 73.78% 20.08% 20.45% 72.21% -
Total Cost 25,703 37,720 40,063 32,585 10,594 10,711 16,961 7.17%
-
Net Worth 335,888 348,820 257,235 251,365 276,698 248,859 247,303 5.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 335,888 348,820 257,235 251,365 276,698 248,859 247,303 5.23%
NOSH 127,714 119,051 103,724 73,714 74,181 72,342 72,100 9.99%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.97% 12.06% 13.06% 3.07% 7.15% 19.12% 4.08% -
ROE 0.53% 1.33% 2.34% 0.41% 0.29% 1.02% 0.29% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.13 36.03 44.42 45.60 15.38 18.31 24.52 -0.96%
EPS 1.40 3.90 5.80 1.40 1.10 3.50 1.00 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.93 2.48 3.41 3.73 3.44 3.43 -4.32%
Adjusted Per Share Value based on latest NOSH - 73,714
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.55 12.42 13.34 9.73 3.30 3.83 5.12 8.91%
EPS 0.52 1.34 1.74 0.30 0.24 0.73 0.21 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9723 1.0097 0.7446 0.7276 0.8009 0.7203 0.7158 5.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.21 1.02 0.93 1.57 1.33 1.44 1.88 -
P/RPS 5.23 2.83 2.09 3.44 8.65 7.87 7.67 -6.17%
P/EPS 86.43 26.15 16.03 112.14 120.91 41.14 188.00 -12.14%
EY 1.16 3.82 6.24 0.89 0.83 2.43 0.53 13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.38 0.46 0.36 0.42 0.55 -2.93%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 28/02/05 27/02/04 28/02/03 27/02/02 27/02/01 -
Price 1.57 1.18 1.01 2.08 1.03 1.49 1.64 -
P/RPS 6.79 3.28 2.27 4.56 6.70 8.14 6.69 0.24%
P/EPS 112.14 30.26 17.41 148.57 93.64 42.57 164.00 -6.13%
EY 0.89 3.31 5.74 0.67 1.07 2.35 0.61 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.41 0.61 0.28 0.43 0.48 3.78%

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