[BRAHIMS] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 34.03%
YoY- -200.8%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 107,591 12,262 14,599 17,616 18,214 18,408 20,621 31.66%
PBT 1,692 -697 3,931 -126 125 -12,931 -1,816 -
Tax -5,351 0 0 0 0 0 -21 151.57%
NP -3,659 -697 3,931 -126 125 -12,931 -1,837 12.15%
-
NP to SH -4,103 -697 3,931 -126 125 -12,931 -1,837 14.31%
-
Tax Rate 316.25% - 0.00% - 0.00% - - -
Total Cost 111,250 12,959 10,668 17,742 18,089 31,339 22,458 30.53%
-
Net Worth 166,399 26,068 26,918 22,188 23,093 22,051 32,742 31.08%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 166,399 26,068 26,918 22,188 23,093 22,051 32,742 31.08%
NOSH 148,571 49,186 48,942 48,235 50,204 49,002 48,869 20.33%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.40% -5.68% 26.93% -0.72% 0.69% -70.25% -8.91% -
ROE -2.47% -2.67% 14.60% -0.57% 0.54% -58.64% -5.61% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 72.42 24.93 29.83 36.52 36.28 37.57 42.20 9.40%
EPS -2.76 -1.42 8.03 -0.26 0.25 -26.39 -3.76 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.53 0.55 0.46 0.46 0.45 0.67 8.93%
Adjusted Per Share Value based on latest NOSH - 48,235
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 35.03 3.99 4.75 5.73 5.93 5.99 6.71 31.67%
EPS -1.34 -0.23 1.28 -0.04 0.04 -4.21 -0.60 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.0849 0.0876 0.0722 0.0752 0.0718 0.1066 31.08%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.54 1.06 0.77 0.38 0.43 0.68 0.54 -
P/RPS 0.75 4.25 2.58 1.04 1.19 1.81 1.28 -8.51%
P/EPS -19.55 -74.80 9.59 -145.47 172.70 -2.58 -14.37 5.25%
EY -5.11 -1.34 10.43 -0.69 0.58 -38.81 -6.96 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 2.00 1.40 0.83 0.93 1.51 0.81 -8.34%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 27/02/07 28/02/06 25/02/05 16/03/04 28/02/03 -
Price 0.39 0.97 0.78 0.43 0.44 0.55 0.52 -
P/RPS 0.54 3.89 2.61 1.18 1.21 1.46 1.23 -12.80%
P/EPS -14.12 -68.45 9.71 -164.61 176.72 -2.08 -13.83 0.34%
EY -7.08 -1.46 10.30 -0.61 0.57 -47.98 -7.23 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.83 1.42 0.93 0.96 1.22 0.78 -12.49%

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