[BREM] YoY Quarter Result on 31-Mar-2014 [#4]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Quarter Result
Revenue	65,054	28,143	20,189	31,106	10,990	33,979	20,965	20.75%
YoY %	131.16%	39.40%	-35.10%	183.04%	-67.66%	62.07%	-	-
Horiz. %	310.30%	134.24%	96.30%	148.37%	52.42%	162.07%	100.00%	-
PBT	2,139	4,345	9,476	13,630	2,525	20,992	30,482	-35.75%
YoY %	-50.77%	-54.15%	-30.48%	439.80%	-87.97%	-31.13%	-	-
Horiz. %	7.02%	14.25%	31.09%	44.71%	8.28%	68.87%	100.00%	-
Tax	-1,222	-1,429	-3,471	-1,604	-4,233	-3,149	-2,535	-11.44%
YoY %	14.49%	58.83%	-116.40%	62.11%	-34.42%	-24.22%	-	-
Horiz. %	48.21%	56.37%	136.92%	63.27%	166.98%	124.22%	100.00%	-
NP	917	2,916	6,005	12,026	-1,708	17,843	27,947	-43.38%
YoY %	-68.55%	-51.44%	-50.07%	804.10%	-109.57%	-36.15%	-	-
Horiz. %	3.28%	10.43%	21.49%	43.03%	-6.11%	63.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,199	816	2,177	10,577	-5,231	15,796	26,093	-
YoY %	-246.94%	-62.52%	-79.42%	302.20%	-133.12%	-39.46%	-	-
Horiz. %	-4.60%	3.13%	8.34%	40.54%	-20.05%	60.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	57.13%	32.89%	36.63%	11.77%	167.64%	15.00%	8.32%	-
YoY %	73.70%	-10.21%	211.21%	-92.98%	1,017.60%	80.29%	-	-
Horiz. %	686.66%	395.31%	440.26%	141.47%	2,014.90%	180.29%	100.00%	-
Total Cost	64,137	25,227	14,184	19,080	12,698	16,136	-6,982	-
YoY %	154.24%	77.86%	-25.66%	50.26%	-21.31%	331.11%	-	-
Horiz. %	-918.60%	-361.31%	-203.15%	-273.27%	-181.87%	-231.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	506,622	424,319	478,939	473,446	313,860	450,601	400,830	3.97%
YoY %	19.40%	-11.40%	1.16%	50.85%	-30.35%	12.42%	-	-
Horiz. %	126.39%	105.86%	119.49%	118.12%	78.30%	112.42%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	-	18,660	5,036	3,411	9,976	6,680	-
YoY %	-	-	270.53%	47.64%	-65.81%	49.34%	-	-
Horiz. %	-	-	279.34%	75.39%	51.06%	149.34%	100.00%	-
Div Payout %	-	-	857.14%	47.62%	0.00%	63.16%	25.60%	-
YoY %	-	-	1,699.96%	0.00%	0.00%	146.72%	-	-
Horiz. %	-	-	3,348.20%	186.02%	0.00%	246.72%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	506,622	424,319	478,939	473,446	313,860	450,601	400,830	3.97%
YoY %	19.40%	-11.40%	1.16%	50.85%	-30.35%	12.42%	-	-
Horiz. %	126.39%	105.86%	119.49%	118.12%	78.30%	112.42%	100.00%	-
NOSH	345,472	271,999	311,000	167,888	113,717	166,273	133,610	17.13%
YoY %	27.01%	-12.54%	85.24%	47.64%	-31.61%	24.45%	-	-
Horiz. %	258.57%	203.58%	232.77%	125.66%	85.11%	124.45%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	1.41%	10.36%	29.74%	38.66%	-15.54%	52.51%	133.30%	-
YoY %	-86.39%	-65.16%	-23.07%	348.78%	-129.59%	-60.61%	-	-
Horiz. %	1.06%	7.77%	22.31%	29.00%	-11.66%	39.39%	100.00%	-
ROE	-0.24%	0.19%	0.45%	2.23%	-1.67%	3.51%	6.51%	-
YoY %	-226.32%	-57.78%	-79.82%	233.53%	-147.58%	-46.08%	-	-
Horiz. %	-3.69%	2.92%	6.91%	34.25%	-25.65%	53.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	19.65	10.35	6.49	18.53	9.66	20.44	15.69	3.81%
YoY %	89.86%	59.48%	-64.98%	91.82%	-52.74%	30.27%	-	-
Horiz. %	125.24%	65.97%	41.36%	118.10%	61.57%	130.27%	100.00%	-
EPS	-0.40	0.30	0.70	6.30	-4.60	9.50	15.60	-
YoY %	-233.33%	-57.14%	-88.89%	236.96%	-148.42%	-39.10%	-	-
Horiz. %	-2.56%	1.92%	4.49%	40.38%	-29.49%	60.90%	100.00%	-
DPS	0.00	0.00	6.00	3.00	3.00	6.00	5.00	-
YoY %	0.00%	0.00%	100.00%	0.00%	-50.00%	20.00%	-	-
Horiz. %	0.00%	0.00%	120.00%	60.00%	60.00%	120.00%	100.00%	-
NAPS	1.53	1.56	1.54	2.82	2.76	2.71	3.00	-10.60%
YoY %	-1.92%	1.30%	-45.39%	2.17%	1.85%	-9.67%	-	-
Horiz. %	51.00%	52.00%	51.33%	94.00%	92.00%	90.33%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 167,888
RPS	18.83	8.15	5.84	9.00	3.18	9.84	6.07	20.74%
YoY %	131.04%	39.55%	-35.11%	183.02%	-67.68%	62.11%	-	-
Horiz. %	310.21%	134.27%	96.21%	148.27%	52.39%	162.11%	100.00%	-
EPS	-0.35	0.24	0.63	3.06	-1.51	4.57	7.55	-
YoY %	-245.83%	-61.90%	-79.41%	302.65%	-133.04%	-39.47%	-	-
Horiz. %	-4.64%	3.18%	8.34%	40.53%	-20.00%	60.53%	100.00%	-
DPS	0.00	0.00	5.40	1.46	0.99	2.89	1.93	-
YoY %	0.00%	0.00%	269.86%	47.47%	-65.74%	49.74%	-	-
Horiz. %	0.00%	0.00%	279.79%	75.65%	51.30%	149.74%	100.00%	-
NAPS	1.4665	1.2282	1.3863	1.3704	0.9085	1.3043	1.1602	3.97%
YoY %	19.40%	-11.40%	1.16%	50.84%	-30.35%	12.42%	-	-
Horiz. %	126.40%	105.86%	119.49%	118.12%	78.31%	112.42%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	0.875	0.915	1.03	1.87	1.12	1.22	1.30	-
P/RPS	4.45	8.84	15.87	10.09	11.59	5.97	8.28	-9.82%
YoY %	-49.66%	-44.30%	57.28%	-12.94%	94.14%	-27.90%	-	-
Horiz. %	53.74%	106.76%	191.67%	121.86%	139.98%	72.10%	100.00%	-
P/EPS	-241.65	305.00	147.14	29.68	-24.35	12.84	6.66	-
YoY %	-179.23%	107.29%	395.75%	221.89%	-289.64%	92.79%	-	-
Horiz. %	-3,628.38%	4,579.58%	2,209.31%	445.65%	-365.62%	192.79%	100.00%	-
EY	-0.41	0.33	0.68	3.37	-4.11	7.79	15.02	-
YoY %	-224.24%	-51.47%	-79.82%	182.00%	-152.76%	-48.14%	-	-
Horiz. %	-2.73%	2.20%	4.53%	22.44%	-27.36%	51.86%	100.00%	-
DY	0.00	0.00	5.83	1.60	2.68	4.92	3.85	-
YoY %	0.00%	0.00%	264.38%	-40.30%	-45.53%	27.79%	-	-
Horiz. %	0.00%	0.00%	151.43%	41.56%	69.61%	127.79%	100.00%	-
P/NAPS	0.57	0.59	0.67	0.66	0.41	0.45	0.43	4.80%
YoY %	-3.39%	-11.94%	1.52%	60.98%	-8.89%	4.65%	-	-
Horiz. %	132.56%	137.21%	155.81%	153.49%	95.35%	104.65%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	23/05/16	28/05/15	16/06/14	31/05/13	30/05/12	30/05/11	-
Price	0.935	0.89	1.01	2.05	1.23	1.20	1.56	-
P/RPS	4.76	8.60	15.56	11.06	12.73	5.87	9.94	-11.53%
YoY %	-44.65%	-44.73%	40.69%	-13.12%	116.87%	-40.95%	-	-
Horiz. %	47.89%	86.52%	156.54%	111.27%	128.07%	59.05%	100.00%	-
P/EPS	-258.22	296.67	144.29	32.54	-26.74	12.63	7.99	-
YoY %	-187.04%	105.61%	343.42%	221.69%	-311.72%	58.07%	-	-
Horiz. %	-3,231.79%	3,713.02%	1,805.88%	407.26%	-334.67%	158.07%	100.00%	-
EY	-0.39	0.34	0.69	3.07	-3.74	7.92	12.52	-
YoY %	-214.71%	-50.72%	-77.52%	182.09%	-147.22%	-36.74%	-	-
Horiz. %	-3.12%	2.72%	5.51%	24.52%	-29.87%	63.26%	100.00%	-
DY	0.00	0.00	5.94	1.46	2.44	5.00	3.21	-
YoY %	0.00%	0.00%	306.85%	-40.16%	-51.20%	55.76%	-	-
Horiz. %	0.00%	0.00%	185.05%	45.48%	76.01%	155.76%	100.00%	-
P/NAPS	0.61	0.57	0.66	0.73	0.45	0.44	0.52	2.69%
YoY %	7.02%	-13.64%	-9.59%	62.22%	2.27%	-15.38%	-	-
Horiz. %	117.31%	109.62%	126.92%	140.38%	86.54%	84.62%	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