[BREM] YoY TTM Result on 30-Jun-2000 [#1]

Announcement Date
30-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2000 [#1]
Profit Trend
QoQ- -11.89%
YoY- 294.84%
Quarter Report
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 91,494 94,712 79,041 126,702 18,516 -1.64%
PBT -19,752 20,941 20,796 24,653 3,716 -
Tax -11,758 -9,300 -12,212 -14,249 -1,081 -2.45%
NP -31,510 11,641 8,584 10,404 2,635 -
-
NP to SH -31,510 11,641 8,584 10,404 2,635 -
-
Tax Rate - 44.41% 58.72% 57.80% 29.09% -
Total Cost 123,004 83,071 70,457 116,298 15,881 -2.10%
-
Net Worth 249,834 258,691 243,797 249,096 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 3,644 1,450 - - - -100.00%
Div Payout % 0.00% 12.46% - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 249,834 258,691 243,797 249,096 0 -100.00%
NOSH 73,697 73,491 71,285 72,411 64,268 -0.14%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -34.44% 12.29% 10.86% 8.21% 14.23% -
ROE -12.61% 4.50% 3.52% 4.18% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 124.15 128.87 110.88 174.97 28.81 -1.50%
EPS -42.76 15.84 12.04 14.37 4.10 -
DPS 5.00 1.97 0.00 0.00 0.00 -100.00%
NAPS 3.39 3.52 3.42 3.44 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 72,411
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 26.48 27.42 22.88 36.68 5.36 -1.64%
EPS -9.12 3.37 2.48 3.01 0.76 -
DPS 1.05 0.42 0.00 0.00 0.00 -100.00%
NAPS 0.7232 0.7488 0.7057 0.721 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.93 1.69 1.30 2.60 0.00 -
P/RPS 0.75 1.31 1.17 1.49 0.00 -100.00%
P/EPS -2.18 10.67 10.80 18.10 0.00 -100.00%
EY -45.97 9.37 9.26 5.53 0.00 -100.00%
DY 5.38 1.17 0.00 0.00 0.00 -100.00%
P/NAPS 0.27 0.48 0.38 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/03 28/08/02 27/08/01 30/08/00 - -
Price 1.19 1.51 1.36 2.48 0.00 -
P/RPS 0.96 1.17 1.23 1.42 0.00 -100.00%
P/EPS -2.78 9.53 11.29 17.26 0.00 -100.00%
EY -35.93 10.49 8.85 5.79 0.00 -100.00%
DY 4.20 1.31 0.00 0.00 0.00 -100.00%
P/NAPS 0.35 0.43 0.40 0.72 0.00 -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

Post a Comment