[BRAHIMS] QoQ Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 70,254 70,219 70,734 64,417 68,671 73,917 76,784 -5.76% QoQ % 0.05% -0.73% 9.81% -6.19% -7.10% -3.73% - Horiz. % 91.50% 91.45% 92.12% 83.89% 89.43% 96.27% 100.00%
PBT -2,484 -103,597 -9,001 -5,831 -2,708 -439 2,476 - QoQ % 97.60% -1,050.95% -54.36% -115.32% -516.86% -117.73% - Horiz. % -100.32% -4,184.05% -363.53% -235.50% -109.37% -17.73% 100.00%
Tax -100 5,112 0 0 -24 -785 -1,270 -81.66% QoQ % -101.96% 0.00% 0.00% 0.00% 96.94% 38.19% - Horiz. % 7.87% -402.52% -0.00% -0.00% 1.89% 61.81% 100.00%
NP -2,584 -98,485 -9,001 -5,831 -2,732 -1,224 1,206 - QoQ % 97.38% -994.16% -54.36% -113.43% -123.20% -201.49% - Horiz. % -214.26% -8,166.25% -746.35% -483.50% -226.53% -101.49% 100.00%
NP to SH -2,221 -93,791 -4,034 -3,161 -2,149 -1,993 -1,075 62.29% QoQ % 97.63% -2,225.01% -27.62% -47.09% -7.83% -85.40% - Horiz. % 206.60% 8,724.74% 375.26% 294.05% 199.91% 185.40% 100.00%
Tax Rate - % - % - % - % - % - % 51.29 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 72,838 168,704 79,735 70,248 71,403 75,141 75,578 -2.43% QoQ % -56.82% 111.58% 13.51% -1.62% -4.97% -0.58% - Horiz. % 96.37% 223.22% 105.50% 92.95% 94.48% 99.42% 100.00%
Net Worth -10,730 -4,725 88,527 93,893 96,575 992 244,555 - QoQ % -127.07% -105.34% -5.71% -2.78% 9,631.55% -99.59% - Horiz. % -4.39% -1.93% 36.20% 38.39% 39.49% 0.41% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth -10,730 -4,725 88,527 93,893 96,575 992 244,555 - QoQ % -127.07% -105.34% -5.71% -2.78% 9,631.55% -99.59% - Horiz. % -4.39% -1.93% 36.20% 38.39% 39.49% 0.41% 100.00%
NOSH 268,266 236,286 268,266 268,266 268,266 236,285 236,285 8.84% QoQ % 13.53% -11.92% 0.00% 0.00% 13.53% 0.00% - Horiz. % 113.53% 100.00% 113.53% 113.53% 113.53% 100.00% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -3.68 % -140.25 % -12.73 % -9.05 % -3.98 % -1.66 % 1.57 % - QoQ % 97.38% -1,001.73% -40.66% -127.39% -139.76% -205.73% - Horiz. % -234.39% -8,933.12% -810.83% -576.43% -253.50% -105.73% 100.00%
ROE 0.00 % 0.00 % -4.56 % -3.37 % -2.23 % -200.83 % -0.44 % - QoQ % 0.00% 0.00% -35.31% -51.12% 98.89% -45,543.18% - Horiz. % -0.00% -0.00% 1,036.36% 765.91% 506.82% 45,643.18% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.19 29.72 26.37 24.01 25.60 31.28 32.50 -13.41% QoQ % -11.88% 12.70% 9.83% -6.21% -18.16% -3.75% - Horiz. % 80.58% 91.45% 81.14% 73.88% 78.77% 96.25% 100.00%
EPS -0.83 -39.69 -1.50 -1.18 -0.80 -0.84 -0.45 50.45% QoQ % 97.91% -2,546.00% -27.12% -47.50% 4.76% -86.67% - Horiz. % 184.44% 8,820.00% 333.33% 262.22% 177.78% 186.67% 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 -0.0400 -0.0200 0.3300 0.3500 0.3600 0.0042 1.0350 - QoQ % -100.00% -106.06% -5.71% -2.78% 8,471.43% -99.59% - Horiz. % -3.86% -1.93% 31.88% 33.82% 34.78% 0.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.19 26.18 26.37 24.01 25.60 27.55 28.62 -5.75% QoQ % 0.04% -0.72% 9.83% -6.21% -7.08% -3.74% - Horiz. % 91.51% 91.47% 92.14% 83.89% 89.45% 96.26% 100.00%
EPS -0.83 -34.96 -1.50 -1.18 -0.80 -0.74 -0.40 62.76% QoQ % 97.63% -2,230.67% -27.12% -47.50% -8.11% -85.00% - Horiz. % 207.50% 8,740.00% 375.00% 295.00% 200.00% 185.00% 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 -0.0400 -0.0176 0.3300 0.3500 0.3600 0.0037 0.9116 - QoQ % -127.27% -105.33% -5.71% -2.78% 9,629.73% -99.59% - Horiz. % -4.39% -1.93% 36.20% 38.39% 39.49% 0.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1250 0.2800 0.2800 0.2650 0.3950 0.4650 0.5850 -
P/RPS 0.48 0.94 1.06 1.10 1.54 1.49 1.80 -58.60% QoQ % -48.94% -11.32% -3.64% -28.57% 3.36% -17.22% - Horiz. % 26.67% 52.22% 58.89% 61.11% 85.56% 82.78% 100.00%
P/EPS -15.10 -0.71 -18.62 -22.49 -49.31 -55.13 -128.58 -76.05% QoQ % -2,026.76% 96.19% 17.21% 54.39% 10.56% 57.12% - Horiz. % 11.74% 0.55% 14.48% 17.49% 38.35% 42.88% 100.00%
EY -6.62 -141.76 -5.37 -4.45 -2.03 -1.81 -0.78 316.62% QoQ % 95.33% -2,539.85% -20.67% -119.21% -12.15% -132.05% - Horiz. % 848.72% 18,174.36% 688.46% 570.51% 260.26% 232.05% 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 0.00 0.00 0.85 0.76 1.10 110.71 0.57 - QoQ % 0.00% 0.00% 11.84% -30.91% -99.01% 19,322.81% - Horiz. % 0.00% 0.00% 149.12% 133.33% 192.98% 19,422.81% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 27/11/18 30/08/18 25/05/18 28/02/18 30/11/17 -
Price 0.0900 0.2050 0.1950 0.3050 0.2750 0.3300 0.4700 -
P/RPS 0.34 0.69 0.74 1.27 1.07 1.05 1.45 -62.01% QoQ % -50.72% -6.76% -41.73% 18.69% 1.90% -27.59% - Horiz. % 23.45% 47.59% 51.03% 87.59% 73.79% 72.41% 100.00%
P/EPS -10.87 -0.52 -12.97 -25.88 -34.33 -39.12 -103.31 -77.74% QoQ % -1,990.38% 95.99% 49.88% 24.61% 12.24% 62.13% - Horiz. % 10.52% 0.50% 12.55% 25.05% 33.23% 37.87% 100.00%
EY -9.20 -193.63 -7.71 -3.86 -2.91 -2.56 -0.97 348.68% QoQ % 95.25% -2,411.41% -99.74% -32.65% -13.67% -163.92% - Horiz. % 948.45% 19,961.86% 794.85% 397.94% 300.00% 263.92% 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 0.00 0.00 0.59 0.87 0.76 78.57 0.45 - QoQ % 0.00% 0.00% -32.18% 14.47% -99.03% 17,360.00% - Horiz. % 0.00% 0.00% 131.11% 193.33% 168.89% 17,460.00% 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 Q2_2018_Final.pdf 
