[BRAHIMS] QoQ TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 256,020 281,295 296,761 321,576 346,825 353,572 383,620 -23.61% QoQ % -8.99% -5.21% -7.72% -7.28% -1.91% -7.83% - Horiz. % 66.74% 73.33% 77.36% 83.83% 90.41% 92.17% 100.00%
PBT -24,064 -14,021 -71,346 -55,526 -40,892 -34,808 45,903 - QoQ % -71.63% 80.35% -28.49% -35.79% -17.48% -175.83% - Horiz. % -52.42% -30.54% -155.43% -120.96% -89.08% -75.83% 100.00%
Tax -1,573 -1,397 8,128 5,912 3,465 -653 -14,638 -77.37% QoQ % -12.60% -117.19% 37.48% 70.62% 630.63% 95.54% - Horiz. % 10.75% 9.54% -55.53% -40.39% -23.67% 4.46% 100.00%
NP -25,637 -15,418 -63,218 -49,614 -37,427 -35,461 31,265 - QoQ % -66.28% 75.61% -27.42% -32.56% -5.54% -213.42% - Horiz. % -82.00% -49.31% -202.20% -158.69% -119.71% -113.42% 100.00%
NP to SH -23,547 -15,680 -52,927 -43,283 -34,908 -33,592 19,415 - QoQ % -50.17% 70.37% -22.28% -23.99% -3.92% -273.02% - Horiz. % -121.28% -80.76% -272.61% -222.94% -179.80% -173.02% 100.00%
Tax Rate - % - % - % - % - % - % 31.89 % - 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 281,657 296,713 359,979 371,190 384,252 389,033 352,355 -13.86% QoQ % -5.07% -17.57% -3.02% -3.40% -1.23% 10.41% - Horiz. % 79.94% 84.21% 102.16% 105.35% 109.05% 110.41% 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 0 0 0 0 0 0 0 - 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 -10.01 % -5.48 % -21.30 % -15.43 % -10.79 % -10.03 % 8.15 % - QoQ % -82.66% 74.27% -38.04% -43.00% -7.58% -223.07% - Horiz. % -122.82% -67.24% -261.35% -189.33% -132.39% -123.07% 100.00%
ROE -6.08 % -6.07 % -22.63 % -17.78 % -14.07 % -13.71 % 6.79 % - QoQ % -0.16% 73.18% -27.28% -26.37% -2.63% -301.91% - Horiz. % -89.54% -89.40% -333.28% -261.86% -207.22% -201.91% 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 108.35 118.86 125.59 136.10 146.78 149.64 162.35 -23.61% QoQ % -8.84% -5.36% -7.72% -7.28% -1.91% -7.83% - Horiz. % 66.74% 73.21% 77.36% 83.83% 90.41% 92.17% 100.00%
EPS -9.97 -6.63 -22.40 -18.32 -14.77 -14.22 8.22 - QoQ % -50.38% 70.40% -22.27% -24.04% -3.87% -272.99% - Horiz. % -121.29% -80.66% -272.51% -222.87% -179.68% -172.99% 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 95.44 104.86 110.62 119.87 129.28 131.80 143.00 -23.61% QoQ % -8.98% -5.21% -7.72% -7.28% -1.91% -7.83% - Horiz. % 66.74% 73.33% 77.36% 83.83% 90.41% 92.17% 100.00%
EPS -8.78 -5.84 -19.73 -16.13 -13.01 -12.52 7.24 - QoQ % -50.34% 70.40% -22.32% -23.98% -3.91% -272.93% - Horiz. % -121.27% -80.66% -272.51% -222.79% -179.70% -172.93% 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 0.88 0.86 0.48 0.67 0.57 0.88 0.78 8.37% QoQ % 2.33% 79.17% -28.36% 17.54% -35.23% 12.82% - Horiz. % 112.82% 110.26% 61.54% 85.90% 73.08% 112.82% 100.00%
P/EPS -9.58 -15.40 -2.70 -4.97 -5.69 -9.28 15.33 - QoQ % 37.79% -470.37% 45.67% 12.65% 38.69% -160.53% - Horiz. % -62.49% -100.46% -17.61% -32.42% -37.12% -60.53% 100.00%
EY -10.44 -6.50 -37.02 -20.13 -17.59 -10.77 6.52 - QoQ % -60.62% 82.44% -83.90% -14.44% -63.32% -265.18% - Horiz. % -160.12% -99.69% -567.79% -308.74% -269.79% -165.18% 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 0.94 0.82 0.76 0.43 0.62 0.88 0.92 1.44% QoQ % 14.63% 7.89% 76.74% -30.65% -29.55% -4.35% - Horiz. % 102.17% 89.13% 82.61% 46.74% 67.39% 95.65% 100.00%
P/EPS -10.24 -14.64 -4.26 -3.19 -6.16 -9.21 18.13 - QoQ % 30.05% -243.66% -33.54% 48.21% 33.12% -150.80% - Horiz. % -56.48% -80.75% -23.50% -17.60% -33.98% -50.80% 100.00%
EY -9.77 -6.83 -23.46 -31.31 -16.23 -10.85 5.51 - QoQ % -43.05% 70.89% 25.07% -92.91% -49.59% -296.91% - Horiz. % -177.31% -123.96% -425.77% -568.24% -294.56% -196.91% 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 
