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

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -31.46%
YoY- -21.03%
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 10,990 33,979 20,965 20,696 19,647 28,566 27,980 -14.41%
PBT 2,525 20,992 30,482 5,137 4,562 -555 5,023 -10.82%
Tax -4,233 -3,149 -2,535 -917 -858 3,610 -1,947 13.80%
NP -1,708 17,843 27,947 4,220 3,704 3,055 3,076 -
-
NP to SH -5,231 15,796 26,093 2,118 2,682 1,939 2,422 -
-
Tax Rate 167.64% 15.00% 8.32% 17.85% 18.81% - 38.76% -
Total Cost 12,698 16,136 -6,982 16,476 15,943 25,511 24,904 -10.61%
-
Net Worth 313,860 450,601 400,830 279,999 246,749 247,904 245,739 4.15%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,411 9,976 6,680 6,999 6,168 12,395 9,829 -16.15%
Div Payout % 0.00% 63.16% 25.60% 330.50% 230.01% 639.26% 405.84% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 313,860 450,601 400,830 279,999 246,749 247,904 245,739 4.15%
NOSH 113,717 166,273 133,610 139,999 123,374 123,952 122,869 -1.28%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -15.54% 52.51% 133.30% 20.39% 18.85% 10.69% 10.99% -
ROE -1.67% 3.51% 6.51% 0.76% 1.09% 0.78% 0.99% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.66 20.44 15.69 14.78 15.92 23.05 22.77 -13.30%
EPS -4.60 9.50 15.60 1.50 2.20 1.60 1.90 -
DPS 3.00 6.00 5.00 5.00 5.00 10.00 8.00 -15.06%
NAPS 2.76 2.71 3.00 2.00 2.00 2.00 2.00 5.50%
Adjusted Per Share Value based on latest NOSH - 139,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.18 9.84 6.07 5.99 5.69 8.27 8.10 -14.41%
EPS -1.51 4.57 7.55 0.61 0.78 0.56 0.70 -
DPS 0.99 2.89 1.93 2.03 1.79 3.59 2.85 -16.14%
NAPS 0.9085 1.3043 1.1602 0.8105 0.7142 0.7176 0.7113 4.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS -24.35 12.84 6.66 76.68 44.16 86.30 68.49 -
EY -4.11 7.79 15.02 1.30 2.26 1.16 1.46 -
DY 2.68 4.92 3.85 4.31 5.21 7.41 5.93 -12.38%
P/NAPS 0.41 0.45 0.43 0.58 0.48 0.68 0.68 -8.07%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
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%
P/EPS -26.74 12.63 7.99 74.03 57.50 81.19 70.01 -
EY -3.74 7.92 12.52 1.35 1.74 1.23 1.43 -
DY 2.44 5.00 3.21 4.46 4.00 7.87 5.80 -13.42%
P/NAPS 0.45 0.44 0.52 0.56 0.63 0.64 0.69 -6.87%

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