[BREM] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -4667.03%
YoY- -1452.7%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 43,289 41,000 50,480 27,956 42,746 26,020 18,895 14.80%
PBT 10,196 243 3,704 -33,894 6,815 9,059 6,585 7.55%
Tax -2,836 855 -272 -3,373 -4,060 -4,338 -3,956 -5.39%
NP 7,360 1,098 3,432 -37,267 2,755 4,721 2,629 18.70%
-
NP to SH 5,209 1,098 3,432 -37,267 2,755 4,721 2,629 12.06%
-
Tax Rate 27.81% -351.85% 7.34% - 59.57% 47.89% 60.08% -
Total Cost 35,929 39,902 47,048 65,223 39,991 21,299 16,266 14.11%
-
Net Worth 242,153 221,571 225,488 236,899 249,400 248,925 224,122 1.29%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 9,686 8,862 6,013 3,644 - - - -
Div Payout % 185.95% 807.18% 175.20% 0.00% - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 242,153 221,571 225,488 236,899 249,400 248,925 224,122 1.29%
NOSH 121,076 110,785 75,162 72,892 72,500 71,530 65,725 10.71%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.00% 2.68% 6.80% -133.31% 6.45% 18.14% 13.91% -
ROE 2.15% 0.50% 1.52% -15.73% 1.10% 1.90% 1.17% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 35.75 37.01 67.16 38.35 58.96 36.38 28.75 3.69%
EPS 4.30 1.00 3.70 -50.80 3.80 6.60 4.00 1.21%
DPS 8.00 8.00 8.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 3.00 3.25 3.44 3.48 3.41 -8.50%
Adjusted Per Share Value based on latest NOSH - 72,892
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.53 11.87 14.61 8.09 12.37 7.53 5.47 14.80%
EPS 1.51 0.32 0.99 -10.79 0.80 1.37 0.76 12.11%
DPS 2.80 2.57 1.74 1.05 0.00 0.00 0.00 -
NAPS 0.7009 0.6414 0.6527 0.6857 0.7219 0.7205 0.6487 1.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.28 0.98 1.78 0.95 1.57 1.36 2.85 -
P/RPS 3.58 2.65 2.65 2.48 2.66 3.74 9.91 -15.60%
P/EPS 29.75 98.88 38.98 -1.86 41.32 20.61 71.25 -13.54%
EY 3.36 1.01 2.57 -53.82 2.42 4.85 1.40 15.70%
DY 6.25 8.16 4.49 5.26 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.59 0.29 0.46 0.39 0.84 -4.42%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 07/06/06 30/05/05 28/05/04 30/05/03 01/07/02 28/05/01 30/05/00 -
Price 1.13 0.95 1.49 0.96 1.73 1.30 2.88 -
P/RPS 3.16 2.57 2.22 2.50 2.93 3.57 10.02 -17.48%
P/EPS 26.27 95.85 32.63 -1.88 45.53 19.70 72.00 -15.46%
EY 3.81 1.04 3.06 -53.26 2.20 5.08 1.39 18.29%
DY 7.08 8.42 5.37 5.21 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.50 0.30 0.50 0.37 0.84 -6.25%

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