[BRAHIMS] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BRAHIMS] BRAHIMS HOLDINGS BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 0.77%
YoY- -548.36%
Quarter Report
Latest QR
Upcoming QR
BRAHIMS's Result
BRAHIMS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 16,922 17,458 17,947 18,172 20,444 16,431 16,225 0.84%
PBT -272 335 171 -12,831 -1,958 -3,235 -4,688 -43.39%
Tax 0 0 0 0 -21 1,077 4,749 -
NP -272 335 171 -12,831 -1,979 -2,158 61 -
-
NP to SH -272 335 171 -12,831 -1,979 -3,354 -4,688 -43.39%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 17,194 17,123 17,776 31,003 22,423 18,589 16,164 1.24%
-
Net Worth 22,507 20,700 0 21,850 32,292 35,499 38,147 -10.00%
Dividend
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 22,507 20,700 0 21,850 32,292 35,499 38,147 -10.00%
NOSH 48,928 45,000 45,000 47,500 48,928 50,000 49,541 -0.24%
Ratio Analysis
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -1.61% 1.92% 0.95% -70.61% -9.68% -13.13% 0.38% -
ROE -1.21% 1.62% 0.00% -58.72% -6.13% -9.45% -12.29% -
Per Share
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.59 38.80 39.88 38.26 41.78 32.86 32.75 1.09%
EPS -0.56 0.74 0.38 -27.01 -4.04 -6.71 -9.46 -43.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.00 0.46 0.66 0.71 0.77 -9.78%
Adjusted Per Share Value based on latest NOSH - 47,500
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.51 5.68 5.84 5.92 6.66 5.35 5.28 0.85%
EPS -0.09 0.11 0.06 -4.18 -0.64 -1.09 -1.53 -43.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0674 0.00 0.0711 0.1051 0.1156 0.1242 -10.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.51 0.51 0.60 0.58 0.55 0.85 0.68 -
P/RPS 1.47 1.31 1.50 1.52 1.32 2.59 2.08 -6.70%
P/EPS -91.74 68.51 157.89 -2.15 -13.60 -12.67 -7.19 66.35%
EY -1.09 1.46 0.63 -46.57 -7.35 -7.89 -13.92 -39.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 0.00 1.26 0.83 1.20 0.88 4.75%
Price Multiplier on Announcement Date
31/03/06 31/05/05 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/06 - - 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.53 0.00 0.00 0.68 0.44 0.75 0.64 -
P/RPS 1.53 0.00 0.00 1.78 1.05 2.28 1.95 -4.73%
P/EPS -95.34 0.00 0.00 -2.52 -10.88 -11.18 -6.76 69.72%
EY -1.05 0.00 0.00 -39.72 -9.19 -8.94 -14.79 -41.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.00 0.00 1.48 0.67 1.06 0.83 6.73%

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