[BRAHIMS] QoQ Annualized Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 274,684 291,576 290,212 281,750 285,344 266,364 258,496 4.14% QoQ % -5.79% 0.47% 3.00% -1.26% 7.13% 3.04% - Horiz. % 106.26% 112.80% 112.27% 109.00% 110.39% 103.04% 100.00%
PBT -10,832 678 1,489 -2,718 -1,328 -120,820 -15,406 -20.95% QoQ % -1,697.64% -54.48% 154.80% -104.67% 98.90% -684.21% - Horiz. % 70.31% -4.40% -9.67% 17.64% 8.62% 784.21% 100.00%
Tax -96 -2,846 -2,747 -1,582 -1,836 -1,602 -384 -60.35% QoQ % 96.63% -3.57% -73.70% 13.83% -14.61% -317.19% - Horiz. % 25.00% 741.15% 715.62% 411.98% 478.12% 417.19% 100.00%
NP -10,928 -2,168 -1,258 -4,300 -3,164 -122,422 -15,790 -21.78% QoQ % -404.06% -72.25% 70.73% -35.90% 97.42% -675.28% - Horiz. % 69.21% 13.73% 7.97% 27.23% 20.04% 775.28% 100.00%
NP to SH -8,596 -6,937 -6,592 -7,738 -7,412 -74,957 -16,145 -34.34% QoQ % -23.92% -5.23% 14.81% -4.40% 90.11% -364.26% - Horiz. % 53.24% 42.97% 40.83% 47.93% 45.91% 464.26% 100.00%
Tax Rate - % 419.76 % 184.51 % - % - % - % - % - QoQ % 0.00% 127.50% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 227.50% 100.00% - - - -
Total Cost 285,612 293,744 291,470 286,050 288,508 388,786 274,286 2.74% QoQ % -2.77% 0.78% 1.90% -0.85% -25.79% 41.74% - Horiz. % 104.13% 107.09% 106.26% 104.29% 105.18% 141.74% 100.00%
Net Worth 96,575 992 244,555 243,350 244,791 1,063 380,183 -59.92% QoQ % 9,631.55% -99.59% 0.50% -0.59% 22,922.28% -99.72% - Horiz. % 25.40% 0.26% 64.33% 64.01% 64.39% 0.28% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 96,575 992 244,555 243,350 244,791 1,063 380,183 -59.92% QoQ % 9,631.55% -99.59% 0.50% -0.59% 22,922.28% -99.72% - Horiz. % 25.40% 0.26% 64.33% 64.01% 64.39% 0.28% 100.00%
NOSH 268,266 236,285 236,285 236,285 236,285 236,285 236,285 8.84% QoQ % 13.53% 0.00% 0.00% 0.00% 0.00% -0.00% - Horiz. % 113.53% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -3.98 % -0.74 % -0.43 % -1.53 % -1.11 % -45.96 % -6.11 % -24.88% QoQ % -437.84% -72.09% 71.90% -37.84% 97.58% -652.21% - Horiz. % 65.14% 12.11% 7.04% 25.04% 18.17% 752.21% 100.00%
ROE -8.90 % -699.01 % -2.70 % -3.18 % -3.03 % -7,049.59 % -4.25 % 63.76% QoQ % 98.73% -25,789.26% 15.09% -4.95% 99.96% -165,772.70% - Horiz. % 209.41% 16,447.29% 63.53% 74.82% 71.29% 165,872.70% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 102.39 123.40 122.82 119.24 120.76 112.73 109.40 -4.32% QoQ % -17.03% 0.47% 3.00% -1.26% 7.12% 3.04% - Horiz. % 93.59% 112.80% 112.27% 108.99% 110.38% 103.04% 100.00%
EPS -3.20 -2.94 -2.79 -3.28 -3.12 -31.72 -6.83 -39.70% QoQ % -8.84% -5.38% 14.94% -5.13% 90.16% -364.42% - Horiz. % 46.85% 43.05% 40.85% 48.02% 45.68% 464.42% 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 0.3600 0.0042 1.0350 1.0299 1.0360 0.0045 1.6090 -63.18% QoQ % 8,471.43% -99.59% 0.50% -0.59% 22,922.22% -99.72% - Horiz. % 22.37% 0.26% 64.33% 64.01% 64.39% 0.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 102.39 108.69 108.18 105.03 106.37 99.29 96.36 4.13% QoQ % -5.80% 0.47% 3.00% -1.26% 7.13% 3.04% - Horiz. % 106.26% 112.80% 112.27% 109.00% 110.39% 103.04% 100.00%
EPS -3.20 -2.59 -2.46 -2.88 -2.76 -27.94 -6.02 -34.41% QoQ % -23.55% -5.28% 14.58% -4.35% 90.12% -364.12% - Horiz. % 53.16% 43.02% 40.86% 47.84% 45.85% 464.12% 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 0.3600 0.0037 0.9116 0.9071 0.9125 0.0040 1.4172 -59.92% QoQ % 9,629.73% -99.59% 0.50% -0.59% 22,712.50% -99.72% - Horiz. % 25.40% 0.26% 64.32% 64.01% 64.39% 0.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3950 0.4650 0.5850 0.6000 0.7450 0.6600 0.8500 -
P/RPS 0.39 0.38 0.48 0.50 0.62 0.59 0.78 -37.03% QoQ % 2.63% -20.83% -4.00% -19.35% 5.08% -24.36% - Horiz. % 50.00% 48.72% 61.54% 64.10% 79.49% 75.64% 100.00%
P/EPS -12.33 -15.84 -20.97 -18.32 -23.75 -2.08 -12.44 -0.59% QoQ % 22.16% 24.46% -14.47% 22.86% -1,041.83% 83.28% - Horiz. % 99.12% 127.33% 168.57% 147.27% 190.92% 16.72% 100.00%
EY -8.11 -6.31 -4.77 -5.46 -4.21 -48.07 -8.04 0.58% QoQ % -28.53% -32.29% 12.64% -29.69% 91.24% -497.89% - Horiz. % 100.87% 78.48% 59.33% 67.91% 52.36% 597.89% 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 1.10 110.71 0.57 0.58 0.72 146.67 0.53 62.78% QoQ % -99.01% 19,322.81% -1.72% -19.44% -99.51% 27,573.59% - Horiz. % 207.55% 20,888.68% 107.55% 109.43% 135.85% 27,673.59% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 30/11/17 30/08/17 23/05/17 28/02/17 22/11/16 -
Price 0.2750 0.3300 0.4700 0.5250 0.7050 0.7800 0.6950 -
P/RPS 0.27 0.27 0.38 0.44 0.58 0.69 0.64 -43.78% QoQ % 0.00% -28.95% -13.64% -24.14% -15.94% 7.81% - Horiz. % 42.19% 42.19% 59.38% 68.75% 90.62% 107.81% 100.00%
P/EPS -8.58 -11.24 -16.85 -16.03 -22.47 -2.46 -10.17 -10.72% QoQ % 23.67% 33.29% -5.12% 28.66% -813.41% 75.81% - Horiz. % 84.37% 110.52% 165.68% 157.62% 220.94% 24.19% 100.00%
EY -11.65 -8.90 -5.94 -6.24 -4.45 -40.67 -9.83 12.00% QoQ % -30.90% -49.83% 4.81% -40.22% 89.06% -313.73% - Horiz. % 118.51% 90.54% 60.43% 63.48% 45.27% 413.73% 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 0.76 78.57 0.45 0.51 0.68 173.33 0.43 46.23% QoQ % -99.03% 17,360.00% -11.76% -25.00% -99.61% 40,209.30% - Horiz. % 176.74% 18,272.09% 104.65% 118.60% 158.14% 40,309.30% 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
Bursa BHB 2017-Q2.pdf 
