[BREM] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 232.56%
YoY- 109.21%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 27,980 43,289 41,000 50,480 27,956 42,746 26,020 1.21%
PBT 5,023 10,196 243 3,704 -33,894 6,815 9,059 -9.35%
Tax -1,947 -2,836 855 -272 -3,373 -4,060 -4,338 -12.49%
NP 3,076 7,360 1,098 3,432 -37,267 2,755 4,721 -6.88%
-
NP to SH 2,422 5,209 1,098 3,432 -37,267 2,755 4,721 -10.52%
-
Tax Rate 38.76% 27.81% -351.85% 7.34% - 59.57% 47.89% -
Total Cost 24,904 35,929 39,902 47,048 65,223 39,991 21,299 2.63%
-
Net Worth 245,739 242,153 221,571 225,488 236,899 249,400 248,925 -0.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,829 9,686 8,862 6,013 3,644 - - -
Div Payout % 405.84% 185.95% 807.18% 175.20% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 245,739 242,153 221,571 225,488 236,899 249,400 248,925 -0.21%
NOSH 122,869 121,076 110,785 75,162 72,892 72,500 71,530 9.43%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.99% 17.00% 2.68% 6.80% -133.31% 6.45% 18.14% -
ROE 0.99% 2.15% 0.50% 1.52% -15.73% 1.10% 1.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 22.77 35.75 37.01 67.16 38.35 58.96 36.38 -7.50%
EPS 1.90 4.30 1.00 3.70 -50.80 3.80 6.60 -18.73%
DPS 8.00 8.00 8.00 8.00 5.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 3.00 3.25 3.44 3.48 -8.81%
Adjusted Per Share Value based on latest NOSH - 75,162
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.10 12.53 11.87 14.61 8.09 12.37 7.53 1.22%
EPS 0.70 1.51 0.32 0.99 -10.79 0.80 1.37 -10.58%
DPS 2.85 2.80 2.57 1.74 1.05 0.00 0.00 -
NAPS 0.7113 0.7009 0.6414 0.6527 0.6857 0.7219 0.7205 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.35 1.28 0.98 1.78 0.95 1.57 1.36 -
P/RPS 5.93 3.58 2.65 2.65 2.48 2.66 3.74 7.98%
P/EPS 68.49 29.75 98.88 38.98 -1.86 41.32 20.61 22.14%
EY 1.46 3.36 1.01 2.57 -53.82 2.42 4.85 -18.12%
DY 5.93 6.25 8.16 4.49 5.26 0.00 0.00 -
P/NAPS 0.68 0.64 0.49 0.59 0.29 0.46 0.39 9.70%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 07/06/06 30/05/05 28/05/04 30/05/03 01/07/02 28/05/01 -
Price 1.38 1.13 0.95 1.49 0.96 1.73 1.30 -
P/RPS 6.06 3.16 2.57 2.22 2.50 2.93 3.57 9.21%
P/EPS 70.01 26.27 95.85 32.63 -1.88 45.53 19.70 23.52%
EY 1.43 3.81 1.04 3.06 -53.26 2.20 5.08 -19.03%
DY 5.80 7.08 8.42 5.37 5.21 0.00 0.00 -
P/NAPS 0.69 0.57 0.48 0.50 0.30 0.50 0.37 10.93%

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