[BRAHIMS] YoY TTM Result on 30-Sep-2016 [#3]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 32.6%
YoY- 71.31%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 295,016 277,739 290,152 257,478 296,761 383,620 288,156 0.39%
PBT -103,735 -17,979 -108,149 -12,754 -71,346 45,903 41,594 -
Tax 4,094 -809 -3,375 -968 8,128 -14,638 -14,940 -
NP -99,641 -18,788 -111,524 -13,722 -63,218 31,265 26,654 -
-
NP to SH -95,398 -11,337 -67,793 -15,184 -52,927 19,415 14,985 -
-
Tax Rate - - - - - 31.89% 35.92% -
Total Cost 394,657 296,527 401,676 271,200 359,979 352,355 261,502 7.09%
-
Net Worth -10,730 88,527 244,555 380,183 233,922 285,905 233,079 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth -10,730 88,527 244,555 380,183 233,922 285,905 233,079 -
NOSH 268,266 268,266 236,285 236,285 236,285 236,285 225,545 2.93%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -33.77% -6.76% -38.44% -5.33% -21.30% 8.15% 9.25% -
ROE 0.00% -12.81% -27.72% -3.99% -22.63% 6.79% 6.43% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 109.97 103.53 122.80 108.97 125.59 162.35 133.52 -3.18%
EPS -35.56 -4.23 -28.69 -6.43 -22.40 8.22 6.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.04 0.33 1.035 1.609 0.99 1.21 1.08 -
Adjusted Per Share Value based on latest NOSH - 236,285
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 96.04 90.42 94.46 83.82 96.61 124.89 93.81 0.39%
EPS -31.06 -3.69 -22.07 -4.94 -17.23 6.32 4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0349 0.2882 0.7962 1.2377 0.7615 0.9308 0.7588 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.17 0.28 0.585 0.85 0.605 1.26 1.37 -
P/RPS 0.15 0.27 0.48 0.78 0.48 0.78 1.03 -27.45%
P/EPS -0.48 -6.63 -2.04 -13.23 -2.70 15.33 19.73 -
EY -209.18 -15.09 -49.04 -7.56 -37.02 6.52 5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.85 0.57 0.53 0.61 1.04 1.27 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 27/11/18 30/11/17 22/11/16 24/11/15 27/11/14 28/11/13 -
Price 0.16 0.195 0.47 0.695 0.955 1.49 1.50 -
P/RPS 0.15 0.19 0.38 0.64 0.76 0.92 1.12 -28.46%
P/EPS -0.45 -4.61 -1.64 -10.82 -4.26 18.13 21.60 -
EY -222.26 -21.67 -61.04 -9.25 -23.46 5.51 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.59 0.45 0.43 0.96 1.23 1.39 -

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