[BRAHIMS] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 18.91%
YoY- 260.69%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 71,947 64,876 89,691 100,082 2,728 46,973 42,174 9.30%
PBT -471 -10,135 5,685 16,525 1,772 4,289 6,039 -
Tax -30 -565 -2,781 -5,667 0 -629 -2,069 -50.58%
NP -501 -10,700 2,904 10,858 1,772 3,660 3,970 -
-
NP to SH -1,288 -8,633 1,011 6,496 1,801 1,972 2,383 -
-
Tax Rate - - 48.92% 34.29% 0.00% 14.67% 34.26% -
Total Cost 72,448 75,576 86,787 89,224 956 43,313 38,204 11.24%
-
Net Worth 380,183 233,922 285,905 232,746 207,856 166,436 157,672 15.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 380,183 233,922 285,905 232,746 207,856 166,436 157,672 15.78%
NOSH 236,285 236,285 236,285 225,545 211,882 179,272 179,172 4.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.70% -16.49% 3.24% 10.85% 64.96% 7.79% 9.41% -
ROE -0.34% -3.69% 0.35% 2.79% 0.87% 1.18% 1.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.45 27.46 37.96 46.44 1.29 26.20 23.54 4.37%
EPS -0.55 -3.65 0.43 3.01 0.85 1.10 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.609 0.99 1.21 1.08 0.981 0.9284 0.88 10.57%
Adjusted Per Share Value based on latest NOSH - 225,545
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 23.42 21.12 29.20 32.58 0.89 15.29 13.73 9.29%
EPS -0.42 -2.81 0.33 2.11 0.59 0.64 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2377 0.7615 0.9308 0.7577 0.6767 0.5418 0.5133 15.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.85 0.605 1.26 1.37 0.91 0.44 0.48 -
P/RPS 2.79 2.20 3.32 2.95 70.68 1.68 2.04 5.35%
P/EPS -155.93 -16.56 294.48 45.45 107.06 40.00 36.09 -
EY -0.64 -6.04 0.34 2.20 0.93 2.50 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 1.04 1.27 0.93 0.47 0.55 -0.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 27/11/14 28/11/13 21/11/12 22/11/11 29/11/10 -
Price 0.695 0.955 1.49 1.50 0.90 0.40 0.51 -
P/RPS 2.28 3.48 3.93 3.23 69.90 1.53 2.17 0.82%
P/EPS -127.50 -26.14 348.23 49.76 105.88 36.36 38.35 -
EY -0.78 -3.83 0.29 2.01 0.94 2.75 2.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.96 1.23 1.39 0.92 0.43 0.58 -4.86%

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