[BREM] YoY Quarter Result on 31-Mar-2010 [#4]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Quarter Result
Revenue	10,990	33,979	20,965	20,696	19,647	28,566	27,980	-14.41%
YoY %	-67.66%	62.07%	1.30%	5.34%	-31.22%	2.09%	-	-
Horiz. %	39.28%	121.44%	74.93%	73.97%	70.22%	102.09%	100.00%	-
PBT	2,525	20,992	30,482	5,137	4,562	-555	5,023	-10.82%
YoY %	-87.97%	-31.13%	493.38%	12.60%	921.98%	-111.05%	-	-
Horiz. %	50.27%	417.92%	606.85%	102.27%	90.82%	-11.05%	100.00%	-
Tax	-4,233	-3,149	-2,535	-917	-858	3,610	-1,947	13.80%
YoY %	-34.42%	-24.22%	-176.44%	-6.88%	-123.77%	285.41%	-	-
Horiz. %	217.41%	161.74%	130.20%	47.10%	44.07%	-185.41%	100.00%	-
NP	-1,708	17,843	27,947	4,220	3,704	3,055	3,076	-
YoY %	-109.57%	-36.15%	562.25%	13.93%	21.24%	-0.68%	-	-
Horiz. %	-55.53%	580.07%	908.55%	137.19%	120.42%	99.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,231	15,796	26,093	2,118	2,682	1,939	2,422	-
YoY %	-133.12%	-39.46%	1,131.96%	-21.03%	38.32%	-19.94%	-	-
Horiz. %	-215.98%	652.19%	1,077.33%	87.45%	110.73%	80.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	167.64%	15.00%	8.32%	17.85%	18.81%	-	38.76%	-
YoY %	1,017.60%	80.29%	-53.39%	-5.10%	0.00%	-	-	-
Horiz. %	432.51%	38.70%	21.47%	46.05%	48.53%	-	100.00%	-
Total Cost	12,698	16,136	-6,982	16,476	15,943	25,511	24,904	-10.61%
YoY %	-21.31%	331.11%	-142.38%	3.34%	-37.51%	2.44%	-	-
Horiz. %	50.99%	64.79%	-28.04%	66.16%	64.02%	102.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,860	450,601	400,830	279,999	246,749	247,904	245,739	4.15%
YoY %	-30.35%	12.42%	43.15%	13.48%	-0.47%	0.88%	-	-
Horiz. %	127.72%	183.37%	163.11%	113.94%	100.41%	100.88%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	3,411	9,976	6,680	6,999	6,168	12,395	9,829	-16.15%
YoY %	-65.81%	49.34%	-4.56%	13.47%	-50.24%	26.11%	-	-
Horiz. %	34.70%	101.50%	67.96%	71.21%	62.75%	126.11%	100.00%	-
Div Payout %	0.00%	63.16%	25.60%	330.50%	230.01%	639.26%	405.84%	-
YoY %	0.00%	146.72%	-92.25%	43.69%	-64.02%	57.52%	-	-
Horiz. %	0.00%	15.56%	6.31%	81.44%	56.68%	157.52%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	313,860	450,601	400,830	279,999	246,749	247,904	245,739	4.15%
YoY %	-30.35%	12.42%	43.15%	13.48%	-0.47%	0.88%	-	-
Horiz. %	127.72%	183.37%	163.11%	113.94%	100.41%	100.88%	100.00%	-
NOSH	113,717	166,273	133,610	139,999	123,374	123,952	122,869	-1.28%
YoY %	-31.61%	24.45%	-4.56%	13.48%	-0.47%	0.88%	-	-
Horiz. %	92.55%	135.33%	108.74%	113.94%	100.41%	100.88%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	-15.54%	52.51%	133.30%	20.39%	18.85%	10.69%	10.99%	-
YoY %	-129.59%	-60.61%	553.75%	8.17%	76.33%	-2.73%	-	-
Horiz. %	-141.40%	477.80%	1,212.92%	185.53%	171.52%	97.27%	100.00%	-
ROE	-1.67%	3.51%	6.51%	0.76%	1.09%	0.78%	0.99%	-
YoY %	-147.58%	-46.08%	756.58%	-30.28%	39.74%	-21.21%	-	-
Horiz. %	-168.69%	354.55%	657.58%	76.77%	110.10%	78.79%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	9.66	20.44	15.69	14.78	15.92	23.05	22.77	-13.30%
YoY %	-52.74%	30.27%	6.16%	-7.16%	-30.93%	1.23%	-	-
Horiz. %	42.42%	89.77%	68.91%	64.91%	69.92%	101.23%	100.00%	-
EPS	-4.60	9.50	15.60	1.50	2.20	1.60	1.90	-
YoY %	-148.42%	-39.10%	940.00%	-31.82%	37.50%	-15.79%	-	-
Horiz. %	-242.11%	500.00%	821.05%	78.95%	115.79%	84.21%	100.00%	-
DPS	3.00	6.00	5.00	5.00	5.00	10.00	8.00	-15.06%
YoY %	-50.00%	20.00%	0.00%	0.00%	-50.00%	25.00%	-	-
Horiz. %	37.50%	75.00%	62.50%	62.50%	62.50%	125.00%	100.00%	-
NAPS	2.76	2.71	3.00	2.00	2.00	2.00	2.00	5.50%
YoY %	1.85%	-9.67%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	138.00%	135.50%	150.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 139,999
RPS	3.18	9.84	6.07	5.99	5.69	8.27	8.10	-14.41%
YoY %	-67.68%	62.11%	1.34%	5.27%	-31.20%	2.10%	-	-
Horiz. %	39.26%	121.48%	74.94%	73.95%	70.25%	102.10%	100.00%	-
EPS	-1.51	4.57	7.55	0.61	0.78	0.56	0.70	-
YoY %	-133.04%	-39.47%	1,137.70%	-21.79%	39.29%	-20.00%	-	-
Horiz. %	-215.71%	652.86%	1,078.57%	87.14%	111.43%	80.00%	100.00%	-
DPS	0.99	2.89	1.93	2.03	1.79	3.59	2.85	-16.14%
YoY %	-65.74%	49.74%	-4.93%	13.41%	-50.14%	25.96%	-	-
Horiz. %	34.74%	101.40%	67.72%	71.23%	62.81%	125.96%	100.00%	-
NAPS	0.9085	1.3043	1.1602	0.8105	0.7142	0.7176	0.7113	4.15%
YoY %	-30.35%	12.42%	43.15%	13.48%	-0.47%	0.89%	-	-
Horiz. %	127.72%	183.37%	163.11%	113.95%	100.41%	100.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.12	1.22	1.30	1.16	0.96	1.35	1.35	-
P/RPS	11.59	5.97	8.28	7.85	6.03	5.86	5.93	11.80%
YoY %	94.14%	-27.90%	5.48%	30.18%	2.90%	-1.18%	-	-
Horiz. %	195.45%	100.67%	139.63%	132.38%	101.69%	98.82%	100.00%	-
P/EPS	-24.35	12.84	6.66	76.68	44.16	86.30	68.49	-
YoY %	-289.64%	92.79%	-91.31%	73.64%	-48.83%	26.00%	-	-
Horiz. %	-35.55%	18.75%	9.72%	111.96%	64.48%	126.00%	100.00%	-
EY	-4.11	7.79	15.02	1.30	2.26	1.16	1.46	-
YoY %	-152.76%	-48.14%	1,055.38%	-42.48%	94.83%	-20.55%	-	-
Horiz. %	-281.51%	533.56%	1,028.77%	89.04%	154.79%	79.45%	100.00%	-
DY	2.68	4.92	3.85	4.31	5.21	7.41	5.93	-12.38%
YoY %	-45.53%	27.79%	-10.67%	-17.27%	-29.69%	24.96%	-	-
Horiz. %	45.19%	82.97%	64.92%	72.68%	87.86%	124.96%	100.00%	-
P/NAPS	0.41	0.45	0.43	0.58	0.48	0.68	0.68	-8.07%
YoY %	-8.89%	4.65%	-25.86%	20.83%	-29.41%	0.00%	-	-
Horiz. %	60.29%	66.18%	63.24%	85.29%	70.59%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	31/05/13	30/05/12	30/05/11	26/05/10	19/05/09	29/05/08	30/05/07	-
Price	1.23	1.20	1.56	1.12	1.25	1.27	1.38	-
P/RPS	12.73	5.87	9.94	7.58	7.85	5.51	6.06	13.15%
YoY %	116.87%	-40.95%	31.13%	-3.44%	42.47%	-9.08%	-	-
Horiz. %	210.07%	96.86%	164.03%	125.08%	129.54%	90.92%	100.00%	-
P/EPS	-26.74	12.63	7.99	74.03	57.50	81.19	70.01	-
YoY %	-311.72%	58.07%	-89.21%	28.75%	-29.18%	15.97%	-	-
Horiz. %	-38.19%	18.04%	11.41%	105.74%	82.13%	115.97%	100.00%	-
EY	-3.74	7.92	12.52	1.35	1.74	1.23	1.43	-
YoY %	-147.22%	-36.74%	827.41%	-22.41%	41.46%	-13.99%	-	-
Horiz. %	-261.54%	553.85%	875.52%	94.41%	121.68%	86.01%	100.00%	-
DY	2.44	5.00	3.21	4.46	4.00	7.87	5.80	-13.42%
YoY %	-51.20%	55.76%	-28.03%	11.50%	-49.17%	35.69%	-	-
Horiz. %	42.07%	86.21%	55.34%	76.90%	68.97%	135.69%	100.00%	-
P/NAPS	0.45	0.44	0.52	0.56	0.63	0.64	0.69	-6.87%
YoY %	2.27%	-15.38%	-7.14%	-11.11%	-1.56%	-7.25%	-	-
Horiz. %	65.22%	63.77%	75.36%	81.16%	91.30%	92.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos