[BRAHIMS] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -17.35%
YoY- -31.93%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 321,576 394,011 190,802 98,704 174,802 165,651 146,471 13.99%
PBT -55,526 56,743 26,841 12,848 22,535 15,511 7,666 -
Tax 5,912 -17,524 -9,273 -3,743 -8,097 -6,764 -6,828 -
NP -49,614 39,219 17,568 9,105 14,438 8,747 838 -
-
NP to SH -43,283 24,900 10,290 5,753 8,452 4,011 -345 123.66%
-
Tax Rate - 30.88% 34.55% 29.13% 35.93% 43.61% 89.07% -
Total Cost 371,190 354,792 173,234 89,599 160,364 156,904 145,633 16.86%
-
Net Worth 243,374 283,542 254,825 191,307 164,339 155,722 162,678 6.94%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 243,374 283,542 254,825 191,307 164,339 155,722 162,678 6.94%
NOSH 236,285 236,285 214,805 197,183 178,630 178,990 178,767 4.75%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -15.43% 9.95% 9.21% 9.22% 8.26% 5.28% 0.57% -
ROE -17.78% 8.78% 4.04% 3.01% 5.14% 2.58% -0.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 136.10 166.75 88.71 50.06 97.86 92.55 81.93 8.82%
EPS -18.32 10.54 4.78 2.92 4.73 2.24 -0.19 114.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.20 1.1848 0.9702 0.92 0.87 0.91 2.08%
Adjusted Per Share Value based on latest NOSH - 197,183
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 104.69 128.27 62.12 32.13 56.91 53.93 47.68 13.99%
EPS -14.09 8.11 3.35 1.87 2.75 1.31 -0.11 124.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7923 0.9231 0.8296 0.6228 0.535 0.507 0.5296 6.94%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.91 1.81 0.94 1.10 0.43 0.38 0.34 -
P/RPS 0.67 1.09 1.06 2.20 0.44 0.41 0.41 8.52%
P/EPS -4.97 17.18 19.65 37.70 9.09 16.96 -176.18 -44.81%
EY -20.13 5.82 5.09 2.65 11.00 5.90 -0.57 81.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.51 0.79 1.13 0.47 0.44 0.37 15.52%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 28/08/13 17/08/12 19/08/11 26/08/10 26/08/09 -
Price 0.585 1.48 1.16 1.04 0.44 0.51 0.37 -
P/RPS 0.43 0.89 1.31 2.08 0.45 0.55 0.45 -0.75%
P/EPS -3.19 14.04 24.25 35.65 9.30 22.76 -191.72 -49.45%
EY -31.31 7.12 4.12 2.81 10.75 4.39 -0.52 97.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.23 0.98 1.07 0.48 0.59 0.41 5.64%

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