[BRAHIMS] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 85,726 79,072 89,691 92,336 92,473 109,120 100,082 -9.82% QoQ % 8.42% -11.84% -2.86% -0.15% -15.26% 9.03% - Horiz. % 85.66% 79.01% 89.62% 92.26% 92.40% 109.03% 100.00%
PBT 5,511 -58,524 5,685 6,436 11,595 22,187 16,525 -51.94% QoQ % 109.42% -1,129.45% -11.67% -44.49% -47.74% 34.26% - Horiz. % 33.35% -354.15% 34.40% 38.95% 70.17% 134.26% 100.00%
Tax -52 8,845 -2,781 -2,547 -4,170 -5,140 -5,667 -95.63% QoQ % -100.59% 418.05% -9.19% 38.92% 18.87% 9.30% - Horiz. % 0.92% -156.08% 49.07% 44.94% 73.58% 90.70% 100.00%
NP 5,459 -49,679 2,904 3,889 7,425 17,047 10,858 -36.80% QoQ % 110.99% -1,810.71% -25.33% -47.62% -56.44% 57.00% - Horiz. % 50.28% -457.53% 26.75% 35.82% 68.38% 157.00% 100.00%
NP to SH 2,841 -40,322 1,011 1,562 4,157 12,685 6,496 -42.41% QoQ % 107.05% -4,088.33% -35.28% -62.42% -67.23% 95.27% - Horiz. % 43.73% -620.72% 15.56% 24.05% 63.99% 195.27% 100.00%
Tax Rate 0.94 % - % 48.92 % 39.57 % 35.96 % 23.17 % 34.29 % -90.93% QoQ % 0.00% 0.00% 23.63% 10.04% 55.20% -32.43% - Horiz. % 2.74% 0.00% 142.67% 115.40% 104.87% 67.57% 100.00%
Total Cost 80,267 128,751 86,787 88,447 85,048 92,073 89,224 -6.82% QoQ % -37.66% 48.35% -1.88% 4.00% -7.63% 3.19% - Horiz. % 89.96% 144.30% 97.27% 99.13% 95.32% 103.19% 100.00%
Net Worth 248,099 245,028 285,905 283,542 273,518 254,854 232,746 4.35% QoQ % 1.25% -14.30% 0.83% 3.66% 7.32% 9.50% - Horiz. % 106.60% 105.28% 122.84% 121.82% 117.52% 109.50% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 248,099 245,028 285,905 283,542 273,518 254,854 232,746 4.35% QoQ % 1.25% -14.30% 0.83% 3.66% 7.32% 9.50% - Horiz. % 106.60% 105.28% 122.84% 121.82% 117.52% 109.50% 100.00%
NOSH 236,285 236,285 236,285 236,285 227,932 225,534 215,506 6.33% QoQ % 0.00% 0.00% 0.00% 3.66% 1.06% 4.65% - Horiz. % 109.64% 109.64% 109.64% 109.64% 105.77% 104.65% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.37 % -62.83 % 3.24 % 4.21 % 8.03 % 15.62 % 10.85 % -29.91% QoQ % 110.14% -2,039.20% -23.04% -47.57% -48.59% 43.96% - Horiz. % 58.71% -579.08% 29.86% 38.80% 74.01% 143.96% 100.00%
ROE 1.15 % -16.46 % 0.35 % 0.55 % 1.52 % 4.98 % 2.79 % -44.64% QoQ % 106.99% -4,802.86% -36.36% -63.82% -69.48% 78.49% - Horiz. % 41.22% -589.96% 12.54% 19.71% 54.48% 178.49% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.28 33.46 37.96 39.08 40.57 48.38 46.44 -15.19% QoQ % 8.43% -11.85% -2.87% -3.67% -16.14% 4.18% - Horiz. % 78.12% 72.05% 81.74% 84.15% 87.36% 104.18% 100.00%
EPS 1.20 -17.06 0.43 0.66 1.82 5.25 3.01 -45.86% QoQ % 107.03% -4,067.44% -34.85% -63.74% -65.33% 74.42% - Horiz. % 39.87% -566.78% 14.29% 21.93% 60.47% 174.42% 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 1.0500 1.0370 1.2100 1.2000 1.2000 1.1300 1.0800 -1.86% QoQ % 1.25% -14.30% 0.83% 0.00% 6.19% 4.63% - Horiz. % 97.22% 96.02% 112.04% 111.11% 111.11% 104.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.96 29.48 33.43 34.42 34.47 40.68 37.31 -9.81% QoQ % 8.41% -11.82% -2.88% -0.15% -15.27% 9.03% - Horiz. % 85.66% 79.01% 89.60% 92.25% 92.39% 109.03% 100.00%
EPS 1.06 -15.03 0.38 0.58 1.55 4.73 2.42 -42.35% QoQ % 107.05% -4,055.26% -34.48% -62.58% -67.23% 95.45% - Horiz. % 43.80% -621.07% 15.70% 23.97% 64.05% 195.45% 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 0.9248 0.9134 1.0658 1.0569 1.0196 0.9500 0.8676 4.35% QoQ % 1.25% -14.30% 0.84% 3.66% 7.33% 9.50% - Horiz. % 106.59% 105.28% 122.84% 121.82% 117.52% 109.50% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8400 1.3200 1.2600 1.8100 2.4200 1.8400 1.3700 -
P/RPS 2.32 3.94 3.32 4.63 5.96 3.80 2.95 -14.81% QoQ % -41.12% 18.67% -28.29% -22.32% 56.84% 28.81% - Horiz. % 78.64% 133.56% 112.54% 156.95% 202.03% 128.81% 100.00%
P/EPS 69.86 -7.74 294.48 273.80 132.69 32.71 45.45 33.22% QoQ % 1,002.58% -102.63% 7.55% 106.35% 305.66% -28.03% - Horiz. % 153.71% -17.03% 647.92% 602.42% 291.95% 71.97% 100.00%
EY 1.43 -12.93 0.34 0.37 0.75 3.06 2.20 -24.98% QoQ % 111.06% -3,902.94% -8.11% -50.67% -75.49% 39.09% - Horiz. % 65.00% -587.73% 15.45% 16.82% 34.09% 139.09% 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 0.80 1.27 1.04 1.51 2.02 1.63 1.27 -26.54% QoQ % -37.01% 22.12% -31.13% -25.25% 23.93% 28.35% - Horiz. % 62.99% 100.00% 81.89% 118.90% 159.06% 128.35% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 -
Price 0.9100 1.3100 1.4900 1.4800 1.7300 2.4100 1.5000 -
P/RPS 2.51 3.91 3.93 3.79 4.26 4.98 3.23 -15.49% QoQ % -35.81% -0.51% 3.69% -11.03% -14.46% 54.18% - Horiz. % 77.71% 121.05% 121.67% 117.34% 131.89% 154.18% 100.00%
P/EPS 75.68 -7.68 348.23 223.88 94.86 42.85 49.76 32.29% QoQ % 1,085.42% -102.21% 55.54% 136.01% 121.38% -13.89% - Horiz. % 152.09% -15.43% 699.82% 449.92% 190.64% 86.11% 100.00%
EY 1.32 -13.03 0.29 0.45 1.05 2.33 2.01 -24.47% QoQ % 110.13% -4,593.10% -35.56% -57.14% -54.94% 15.92% - Horiz. % 65.67% -648.26% 14.43% 22.39% 52.24% 115.92% 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 0.87 1.26 1.23 1.23 1.44 2.13 1.39 -26.85% QoQ % -30.95% 2.44% 0.00% -14.58% -32.39% 53.24% - Horiz. % 62.59% 90.65% 88.49% 88.49% 103.60% 153.24% 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 Q2 2014.pdf 
