[BRAHIMS] QoQ TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 277,250 266,365 257,478 250,407 256,020 281,295 296,761 -4.43% QoQ % 4.09% 3.45% 2.82% -2.19% -8.99% -5.21% - Horiz. % 93.43% 89.76% 86.76% 84.38% 86.27% 94.79% 100.00%
PBT -116,621 -120,821 -12,754 -22,418 -24,064 -14,021 -71,346 38.72% QoQ % 3.48% -847.32% 43.11% 6.84% -71.63% 80.35% - Horiz. % 163.46% 169.35% 17.88% 31.42% 33.73% 19.65% 100.00%
Tax -1,833 -1,602 -968 -1,503 -1,573 -1,397 8,128 - QoQ % -14.42% -65.50% 35.60% 4.45% -12.60% -117.19% - Horiz. % -22.55% -19.71% -11.91% -18.49% -19.35% -17.19% 100.00%
NP -118,454 -122,423 -13,722 -23,921 -25,637 -15,418 -63,218 51.93% QoQ % 3.24% -792.17% 42.64% 6.69% -66.28% 75.61% - Horiz. % 187.37% 193.65% 21.71% 37.84% 40.55% 24.39% 100.00%
NP to SH -71,785 -74,958 -15,184 -22,529 -23,547 -15,680 -52,927 22.51% QoQ % 4.23% -393.66% 32.60% 4.32% -50.17% 70.37% - Horiz. % 135.63% 141.63% 28.69% 42.57% 44.49% 29.63% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 395,704 388,788 271,200 274,328 281,657 296,713 359,979 6.51% QoQ % 1.78% 43.36% -1.14% -2.60% -5.07% -17.57% - Horiz. % 109.92% 108.00% 75.34% 76.21% 78.24% 82.43% 100.00%
Net Worth 244,791 245,524 380,183 380,726 387,295 258,439 233,922 3.07% QoQ % -0.30% -35.42% -0.14% -1.70% 49.86% 10.48% - Horiz. % 104.65% 104.96% 162.53% 162.76% 165.57% 110.48% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 244,791 245,524 380,183 380,726 387,295 258,439 233,922 3.07% QoQ % -0.30% -35.42% -0.14% -1.70% 49.86% 10.48% - Horiz. % 104.65% 104.96% 162.53% 162.76% 165.57% 110.48% 100.00%
NOSH 236,285 236,285 236,285 236,285 236,285 236,666 236,285 - QoQ % 0.00% 0.00% 0.00% 0.00% -0.16% 0.16% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.16% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -42.72 % -45.96 % -5.33 % -9.55 % -10.01 % -5.48 % -21.30 % 58.97% QoQ % 7.05% -762.29% 44.19% 4.60% -82.66% 74.27% - Horiz. % 200.56% 215.77% 25.02% 44.84% 47.00% 25.73% 100.00%
ROE -29.32 % -30.53 % -3.99 % -5.92 % -6.08 % -6.07 % -22.63 % 18.83% QoQ % 3.96% -665.16% 32.60% 2.63% -0.16% 73.18% - Horiz. % 129.56% 134.91% 17.63% 26.16% 26.87% 26.82% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 117.34 112.73 108.97 105.98 108.35 118.86 125.59 -4.42% QoQ % 4.09% 3.45% 2.82% -2.19% -8.84% -5.36% - Horiz. % 93.43% 89.76% 86.77% 84.39% 86.27% 94.64% 100.00%
EPS -30.38 -31.72 -6.43 -9.53 -9.97 -6.63 -22.40 22.50% QoQ % 4.22% -393.31% 32.53% 4.41% -50.38% 70.40% - Horiz. % 135.62% 141.61% 28.71% 42.54% 44.51% 29.60% 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 1.0360 1.0391 1.6090 1.6113 1.6391 1.0920 0.9900 3.07% QoQ % -0.30% -35.42% -0.14% -1.70% 50.10% 10.30% - Horiz. % 104.65% 104.96% 162.53% 162.76% 165.57% 110.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 103.35 99.29 95.98 93.34 95.44 104.86 110.62 -4.43% QoQ % 4.09% 3.45% 2.83% -2.20% -8.98% -5.21% - Horiz. % 93.43% 89.76% 86.77% 84.38% 86.28% 94.79% 100.00%
EPS -26.76 -27.94 -5.66 -8.40 -8.78 -5.84 -19.73 22.51% QoQ % 4.22% -393.64% 32.62% 4.33% -50.34% 70.40% - Horiz. % 135.63% 141.61% 28.69% 42.57% 44.50% 29.60% 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 0.9125 0.9152 1.4172 1.4192 1.4437 0.9634 0.8720 3.07% QoQ % -0.30% -35.42% -0.14% -1.70% 49.85% 10.48% - Horiz. % 104.64% 104.95% 162.52% 162.75% 165.56% 110.48% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.7450 0.6600 0.8500 0.9150 0.9550 1.0200 0.6050 -
P/RPS 0.63 0.59 0.78 0.86 0.88 0.86 0.48 19.86% QoQ % 6.78% -24.36% -9.30% -2.27% 2.33% 79.17% - Horiz. % 131.25% 122.92% 162.50% 179.17% 183.33% 179.17% 100.00%
P/EPS -2.45 -2.08 -13.23 -9.60 -9.58 -15.40 -2.70 -6.27% QoQ % -17.79% 84.28% -37.81% -0.21% 37.79% -470.37% - Horiz. % 90.74% 77.04% 490.00% 355.56% 354.81% 570.37% 100.00%
EY -40.78 -48.07 -7.56 -10.42 -10.44 -6.50 -37.02 6.66% QoQ % 15.17% -535.85% 27.45% 0.19% -60.62% 82.44% - Horiz. % 110.16% 129.85% 20.42% 28.15% 28.20% 17.56% 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 0.72 0.64 0.53 0.57 0.58 0.93 0.61 11.68% QoQ % 12.50% 20.75% -7.02% -1.72% -37.63% 52.46% - Horiz. % 118.03% 104.92% 86.89% 93.44% 95.08% 152.46% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 22/11/16 29/08/16 26/05/16 26/02/16 24/11/15 -
Price 0.7050 0.7800 0.6950 0.8500 1.0200 0.9700 0.9550 -
P/RPS 0.60 0.69 0.64 0.80 0.94 0.82 0.76 -14.57% QoQ % -13.04% 7.81% -20.00% -14.89% 14.63% 7.89% - Horiz. % 78.95% 90.79% 84.21% 105.26% 123.68% 107.89% 100.00%
P/EPS -2.32 -2.46 -10.82 -8.91 -10.24 -14.64 -4.26 -33.29% QoQ % 5.69% 77.26% -21.44% 12.99% 30.05% -243.66% - Horiz. % 54.46% 57.75% 253.99% 209.15% 240.38% 343.66% 100.00%
EY -43.09 -40.67 -9.25 -11.22 -9.77 -6.83 -23.46 49.92% QoQ % -5.95% -339.68% 17.56% -14.84% -43.05% 70.89% - Horiz. % 183.67% 173.36% 39.43% 47.83% 41.65% 29.11% 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 0.68 0.75 0.43 0.53 0.62 0.89 0.96 -20.52% QoQ % -9.33% 74.42% -18.87% -14.52% -30.34% -7.29% - Horiz. % 70.83% 78.12% 44.79% 55.21% 64.58% 92.71% 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 2016.pdf 
