[BRAHIMS] YoY TTM Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.5%
YoY- 59.61%
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 17,616 18,214 18,408 20,621 15,402 15,459 6,092 -1.12%
PBT -126 125 -12,931 -1,816 -4,429 -5,511 -5,220 4.03%
Tax 0 0 0 -21 2,266 5,572 5,220 -
NP -126 125 -12,931 -1,837 -2,163 61 0 -100.00%
-
NP to SH -126 125 -12,931 -1,837 -4,548 -5,511 -5,220 4.03%
-
Tax Rate - 0.00% - - - - - -
Total Cost 17,742 18,089 31,339 22,458 17,565 15,398 6,092 -1.12%
-
Net Worth 22,188 23,093 22,051 32,742 34,873 39,200 15,430 -0.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 22,188 23,093 22,051 32,742 34,873 39,200 15,430 -0.38%
NOSH 48,235 50,204 49,002 48,869 49,117 49,000 21,732 -0.84%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -0.72% 0.69% -70.25% -8.91% -14.04% 0.39% 0.00% -
ROE -0.57% 0.54% -58.64% -5.61% -13.04% -14.06% -33.83% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 36.52 36.28 37.57 42.20 31.36 31.55 28.03 -0.28%
EPS -0.26 0.25 -26.39 -3.76 -9.26 -11.25 -24.02 4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.45 0.67 0.71 0.80 0.71 0.46%
Adjusted Per Share Value based on latest NOSH - 48,869
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.73 5.93 5.99 6.71 5.01 5.03 1.98 -1.12%
EPS -0.04 0.04 -4.21 -0.60 -1.48 -1.79 -1.70 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.0752 0.0718 0.1066 0.1135 0.1276 0.0502 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.38 0.43 0.68 0.54 0.96 0.82 0.00 -
P/RPS 1.04 1.19 1.81 1.28 3.06 2.60 0.00 -100.00%
P/EPS -145.47 172.70 -2.58 -14.37 -10.37 -7.29 0.00 -100.00%
EY -0.69 0.58 -38.81 -6.96 -9.65 -13.72 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.51 0.81 1.35 1.03 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 16/03/04 28/02/03 25/02/02 28/02/01 - -
Price 0.43 0.44 0.55 0.52 0.92 0.72 0.00 -
P/RPS 1.18 1.21 1.46 1.23 2.93 2.28 0.00 -100.00%
P/EPS -164.61 176.72 -2.08 -13.83 -9.94 -6.40 0.00 -100.00%
EY -0.61 0.57 -47.98 -7.23 -10.06 -15.62 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 1.22 0.78 1.30 0.90 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