[BRAHIMS] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 17.58%
YoY- 42.41%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 16,382 16,656 17,692 20,635 17,381 16,519 12,821 4.16%
PBT 46 136 -12,660 -1,610 -2,713 -3,897 -9,219 -
Tax 0 0 0 -21 -119 3,958 9,219 -
NP 46 136 -12,660 -1,631 -2,832 61 0 -
-
NP to SH 46 136 -12,660 -1,631 -2,832 -3,897 -9,219 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 16,336 16,520 30,352 22,266 20,213 16,458 12,821 4.11%
-
Net Worth 23,124 22,488 22,281 32,113 33,699 37,374 40,224 -8.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 23,124 22,488 22,281 32,113 33,699 37,374 40,224 -8.80%
NOSH 50,270 48,888 48,437 48,656 48,840 49,833 48,463 0.61%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.28% 0.82% -71.56% -7.90% -16.29% 0.37% 0.00% -
ROE 0.20% 0.60% -56.82% -5.08% -8.40% -10.43% -22.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.59 34.07 36.53 42.41 35.59 33.15 26.46 3.53%
EPS 0.09 0.28 -26.14 -3.35 -5.80 -7.82 -19.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.66 0.69 0.75 0.83 -9.36%
Adjusted Per Share Value based on latest NOSH - 48,656
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.33 5.42 5.76 6.72 5.66 5.38 4.17 4.17%
EPS 0.01 0.04 -4.12 -0.53 -0.92 -1.27 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0732 0.0725 0.1045 0.1097 0.1217 0.131 -8.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.55 0.56 0.62 0.54 0.67 0.62 1.49 -
P/RPS 1.69 1.64 1.70 1.27 1.88 1.87 5.63 -18.16%
P/EPS 601.06 201.31 -2.37 -16.11 -11.55 -7.93 -7.83 -
EY 0.17 0.50 -42.16 -6.21 -8.65 -12.61 -12.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.22 1.35 0.82 0.97 0.83 1.80 -6.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 - 27/08/04 29/08/03 30/08/02 29/08/01 30/08/00 -
Price 0.60 0.00 0.55 0.71 0.62 0.82 1.39 -
P/RPS 1.84 0.00 1.51 1.67 1.74 2.47 5.25 -16.02%
P/EPS 655.70 0.00 -2.10 -21.18 -10.69 -10.49 -7.31 -
EY 0.15 0.00 -47.52 -4.72 -9.35 -9.54 -13.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.00 1.20 1.08 0.90 1.09 1.67 -4.08%

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