[BRAHIMS] QoQ Annualized Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 241,804 281,295 290,252 305,626 342,904 353,572 366,000 -24.13% QoQ % -14.04% -3.09% -5.03% -10.87% -3.02% -3.40% - Horiz. % 66.07% 76.86% 79.30% 83.50% 93.69% 96.60% 100.00%
PBT -18,128 -14,021 -17,096 -5,374 22,044 -34,808 31,621 - QoQ % -29.29% 17.99% -218.12% -124.38% 163.33% -210.08% - Horiz. % -57.33% -44.34% -54.06% -16.99% 69.71% -110.08% 100.00%
Tax -912 -1,397 -956 -304 -208 -653 -12,664 -82.66% QoQ % 34.72% -46.13% -214.47% -46.15% 68.15% 94.84% - Horiz. % 7.20% 11.03% 7.55% 2.40% 1.64% 5.16% 100.00%
NP -19,040 -15,418 -18,052 -5,678 21,836 -35,461 18,957 - QoQ % -23.49% 14.59% -217.93% -126.00% 161.58% -287.06% - Horiz. % -100.44% -81.33% -95.22% -29.95% 115.18% -187.06% 100.00%
NP to SH -20,104 -15,680 -16,806 -7,944 11,364 -33,592 8,973 - QoQ % -28.21% 6.70% -111.56% -169.90% 133.83% -474.35% - Horiz. % -224.04% -174.74% -187.30% -88.53% 126.64% -374.35% 100.00%
Tax Rate - % - % - % - % 0.94 % - % 40.05 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 2.35% 0.00% 100.00%
Total Cost 260,844 296,713 308,304 311,304 321,068 389,033 347,042 -17.32% QoQ % -12.09% -3.76% -0.96% -3.04% -17.47% 12.10% - Horiz. % 75.16% 85.50% 88.84% 89.70% 92.52% 112.10% 100.00%
Net Worth 387,295 257,898 233,922 243,374 248,099 245,028 285,905 22.41% QoQ % 50.17% 10.25% -3.88% -1.90% 1.25% -14.30% - Horiz. % 135.46% 90.20% 81.82% 85.12% 86.78% 85.70% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 387,295 257,898 233,922 243,374 248,099 245,028 285,905 22.41% QoQ % 50.17% 10.25% -3.88% -1.90% 1.25% -14.30% - Horiz. % 135.46% 90.20% 81.82% 85.12% 86.78% 85.70% 100.00%
NOSH 236,285 236,171 236,285 236,285 236,285 236,285 236,285 - QoQ % 0.05% -0.05% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 99.95% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.87 % -5.48 % -6.22 % -1.86 % 6.37 % -10.03 % 5.18 % - QoQ % -43.61% 11.90% -234.41% -129.20% 163.51% -293.63% - Horiz. % -151.93% -105.79% -120.08% -35.91% 122.97% -193.63% 100.00%
ROE -5.19 % -6.08 % -7.18 % -3.26 % 4.58 % -13.71 % 3.14 % - QoQ % 14.64% 15.32% -120.25% -171.18% 133.41% -536.62% - Horiz. % -165.29% -193.63% -228.66% -103.82% 145.86% -436.62% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 102.34 119.11 122.84 129.35 145.12 149.64 154.90 -24.12% QoQ % -14.08% -3.04% -5.03% -10.87% -3.02% -3.40% - Horiz. % 66.07% 76.89% 79.30% 83.51% 93.69% 96.60% 100.00%
EPS -8.52 -6.64 -7.11 -3.36 4.80 -14.34 3.84 - QoQ % -28.31% 6.61% -111.61% -170.00% 133.47% -473.44% - Horiz. % -221.88% -172.92% -185.16% -87.50% 125.00% -373.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6391 1.0920 0.9900 1.0300 1.0500 1.0370 1.2100 22.41% QoQ % 50.10% 10.30% -3.88% -1.90% 1.25% -14.30% - Horiz. % 135.46% 90.25% 81.82% 85.12% 86.78% 85.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 90.14 104.86 108.20 113.93 127.82 131.80 136.43 -24.12% QoQ % -14.04% -3.09% -5.03% -10.87% -3.02% -3.39% - Horiz. % 66.07% 76.86% 79.31% 83.51% 93.69% 96.61% 100.00%
EPS -7.49 -5.84 -6.26 -2.96 4.24 -12.52 3.34 - QoQ % -28.25% 6.71% -111.49% -169.81% 133.87% -474.85% - Horiz. % -224.25% -174.85% -187.43% -88.62% 126.95% -374.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4437 0.9614 0.8720 0.9072 0.9248 0.9134 1.0658 22.40% QoQ % 50.17% 10.25% -3.88% -1.90% 1.25% -14.30% - Horiz. % 135.46% 90.20% 81.82% 85.12% 86.77% 85.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.9550 1.0200 0.6050 0.9100 0.8400 1.3200 1.2600 -
P/RPS 0.93 0.86 0.49 0.70 0.58 0.88 0.81 9.64% QoQ % 8.14% 75.51% -30.00% 20.69% -34.09% 8.64% - Horiz. % 114.81% 106.17% 60.49% 86.42% 71.60% 108.64% 100.00%
P/EPS -11.22 -15.36 -8.51 -27.07 17.47 -9.28 33.18 - QoQ % 26.95% -80.49% 68.56% -254.95% 288.25% -127.97% - Horiz. % -33.82% -46.29% -25.65% -81.59% 52.65% -27.97% 100.00%
EY -8.91 -6.51 -11.76 -3.69 5.73 -10.77 3.01 - QoQ % -36.87% 44.64% -218.70% -164.40% 153.20% -457.81% - Horiz. % -296.01% -216.28% -390.70% -122.59% 190.37% -357.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.58 0.93 0.61 0.88 0.80 1.27 1.04 -32.22% QoQ % -37.63% 52.46% -30.68% 10.00% -37.01% 22.12% - Horiz. % 55.77% 89.42% 58.65% 84.62% 76.92% 122.12% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 24/11/15 27/08/15 28/05/15 27/02/15 27/11/14 -
Price 1.0200 0.9700 0.9550 0.5850 0.9100 1.3100 1.4900 -
P/RPS 1.00 0.81 0.78 0.45 0.63 0.88 0.96 2.76% QoQ % 23.46% 3.85% 73.33% -28.57% -28.41% -8.33% - Horiz. % 104.17% 84.38% 81.25% 46.88% 65.62% 91.67% 100.00%
P/EPS -11.99 -14.61 -13.43 -17.40 18.92 -9.21 39.23 - QoQ % 17.93% -8.79% 22.82% -191.97% 305.43% -123.48% - Horiz. % -30.56% -37.24% -34.23% -44.35% 48.23% -23.48% 100.00%
EY -8.34 -6.84 -7.45 -5.75 5.29 -10.85 2.55 - QoQ % -21.93% 8.19% -29.57% -208.70% 148.76% -525.49% - Horiz. % -327.06% -268.24% -292.16% -225.49% 207.45% -425.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.62 0.89 0.96 0.57 0.87 1.26 1.23 -36.64% QoQ % -30.34% -7.29% 68.42% -34.48% -30.95% 2.44% - Horiz. % 50.41% 72.36% 78.05% 46.34% 70.73% 102.44% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BHB Q2 2015.pdf 
