Highlights

[BRAHIMS] QoQ Quarter Result on 2015-06-30 [#2]

Stock [BRAHIMS]: BRAHIM'S HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -339.81%    YoY -     -536.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 60,451 63,606 64,876 67,087 85,726 79,072 89,691 -23.11%
  QoQ % -4.96% -1.96% -3.30% -21.74% 8.42% -11.84% -
  Horiz. % 67.40% 70.92% 72.33% 74.80% 95.58% 88.16% 100.00%
PBT -4,532 -1,199 -10,135 -8,198 5,511 -58,524 5,685 -
  QoQ % -277.98% 88.17% -23.63% -248.76% 109.42% -1,129.45% -
  Horiz. % -79.72% -21.09% -178.28% -144.20% 96.94% -1,029.45% 100.00%
Tax -228 -680 -565 -100 -52 8,845 -2,781 -81.10%
  QoQ % 66.47% -20.35% -465.00% -92.31% -100.59% 418.05% -
  Horiz. % 8.20% 24.45% 20.32% 3.60% 1.87% -318.05% 100.00%
NP -4,760 -1,879 -10,700 -8,298 5,459 -49,679 2,904 -
  QoQ % -153.33% 82.44% -28.95% -252.01% 110.99% -1,810.71% -
  Horiz. % -163.91% -64.70% -368.46% -285.74% 187.98% -1,710.71% 100.00%
NP to SH -5,026 -3,075 -8,633 -6,813 2,841 -40,322 1,011 -
  QoQ % -63.45% 64.38% -26.71% -339.81% 107.05% -4,088.33% -
  Horiz. % -497.13% -304.15% -853.91% -673.89% 281.01% -3,988.33% 100.00%
Tax Rate - % - % - % - % 0.94 % - % 48.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 1.92% 0.00% 100.00%
Total Cost 65,211 65,485 75,576 75,385 80,267 128,751 86,787 -17.34%
  QoQ % -0.42% -13.35% 0.25% -6.08% -37.66% 48.35% -
  Horiz. % 75.14% 75.45% 87.08% 86.86% 92.49% 148.35% 100.00%
Net Worth 387,295 258,439 233,922 243,374 248,099 245,028 285,905 22.41%
  QoQ % 49.86% 10.48% -3.88% -1.90% 1.25% -14.30% -
  Horiz. % 135.46% 90.39% 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 387,295 258,439 233,922 243,374 248,099 245,028 285,905 22.41%
  QoQ % 49.86% 10.48% -3.88% -1.90% 1.25% -14.30% -
  Horiz. % 135.46% 90.39% 81.82% 85.12% 86.78% 85.70% 100.00%
NOSH 236,285 236,666 236,285 236,285 236,285 236,285 236,285 -
  QoQ % -0.16% 0.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.16% 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 % -2.95 % -16.49 % -12.37 % 6.37 % -62.83 % 3.24 % -
  QoQ % -166.78% 82.11% -33.31% -294.19% 110.14% -2,039.20% -
  Horiz. % -242.90% -91.05% -508.95% -381.79% 196.60% -1,939.20% 100.00%
ROE -1.30 % -1.19 % -3.69 % -2.80 % 1.15 % -16.46 % 0.35 % -
  QoQ % -9.24% 67.75% -31.79% -343.48% 106.99% -4,802.86% -
  Horiz. % -371.43% -340.00% -1,054.29% -800.00% 328.57% -4,702.86% 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 25.58 26.88 27.46 28.39 36.28 33.46 37.96 -23.12%
  QoQ % -4.84% -2.11% -3.28% -21.75% 8.43% -11.85% -
  Horiz. % 67.39% 70.81% 72.34% 74.79% 95.57% 88.15% 100.00%
EPS -2.13 -1.30 -3.65 -2.88 1.20 -17.06 0.43 -
  QoQ % -63.85% 64.38% -26.74% -340.00% 107.03% -4,067.44% -
  Horiz. % -495.35% -302.33% -848.84% -669.77% 279.07% -3,967.44% 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 22.53 23.71 24.18 25.01 31.96 29.48 33.43 -23.11%
  QoQ % -4.98% -1.94% -3.32% -21.75% 8.41% -11.82% -
  Horiz. % 67.39% 70.92% 72.33% 74.81% 95.60% 88.18% 100.00%
EPS -1.87 -1.15 -3.22 -2.54 1.06 -15.03 0.38 -
  QoQ % -62.61% 64.29% -26.77% -339.62% 107.05% -4,055.26% -
  Horiz. % -492.11% -302.63% -847.37% -668.42% 278.95% -3,955.26% 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 0.9634 0.8720 0.9072 0.9248 0.9134 1.0658 22.40%
  QoQ % 49.85% 10.48% -3.88% -1.90% 1.25% -14.30% -
  Horiz. % 135.46% 90.39% 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 3.73 3.80 2.20 3.21 2.32 3.94 3.32 8.06%
  QoQ % -1.84% 72.73% -31.46% 38.36% -41.12% 18.67% -
  Horiz. % 112.35% 114.46% 66.27% 96.69% 69.88% 118.67% 100.00%
P/EPS -44.90 -78.50 -16.56 -31.56 69.86 -7.74 294.48 -
  QoQ % 42.80% -374.03% 47.53% -145.18% 1,002.58% -102.63% -
  Horiz. % -15.25% -26.66% -5.62% -10.72% 23.72% -2.63% 100.00%
EY -2.23 -1.27 -6.04 -3.17 1.43 -12.93 0.34 -
  QoQ % -75.59% 78.97% -90.54% -321.68% 111.06% -3,902.94% -
  Horiz. % -655.88% -373.53% -1,776.47% -932.35% 420.59% -3,802.94% 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 3.99 3.61 3.48 2.06 2.51 3.91 3.93 1.01%
  QoQ % 10.53% 3.74% 68.93% -17.93% -35.81% -0.51% -
  Horiz. % 101.53% 91.86% 88.55% 52.42% 63.87% 99.49% 100.00%
P/EPS -47.95 -74.66 -26.14 -20.29 75.68 -7.68 348.23 -
  QoQ % 35.78% -185.62% -28.83% -126.81% 1,085.42% -102.21% -
  Horiz. % -13.77% -21.44% -7.51% -5.83% 21.73% -2.21% 100.00%
EY -2.09 -1.34 -3.83 -4.93 1.32 -13.03 0.29 -
  QoQ % -55.97% 65.01% 22.31% -473.48% 110.13% -4,593.10% -
  Horiz. % -720.69% -462.07% -1,320.69% -1,700.00% 455.17% -4,493.10% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS