[BRAHIMS] YoY Annualized Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 132,092 288,598 266,176 281,750 243,850 305,626 369,618 -15.75% YoY % -54.23% 8.42% -5.53% 15.54% -20.21% -17.31% - Horiz. % 35.74% 78.08% 72.01% 76.23% 65.97% 82.69% 100.00%
PBT -72,506 -6,728 -17,078 -2,718 -22,168 -5,374 36,062 - YoY % -977.68% 60.60% -528.33% 87.74% -312.50% -114.90% - Horiz. % -201.06% -18.66% -47.36% -7.54% -61.47% -14.90% 100.00%
Tax -242 -546 -48 -1,582 -516 -304 -13,434 -48.77% YoY % 55.68% -1,037.50% 96.97% -206.59% -69.74% 97.74% - Horiz. % 1.80% 4.06% 0.36% 11.78% 3.84% 2.26% 100.00%
NP -72,748 -7,274 -17,126 -4,300 -22,684 -5,678 22,628 - YoY % -900.11% 57.53% -298.28% 81.04% -299.51% -125.09% - Horiz. % -321.50% -32.15% -75.68% -19.00% -100.25% -25.09% 100.00%
NP to SH -29,766 -6,822 -10,620 -7,738 -21,642 -7,944 11,438 - YoY % -336.32% 35.76% -37.24% 64.25% -172.43% -169.45% - Horiz. % -260.24% -59.64% -92.85% -67.65% -189.21% -69.45% 100.00%
Tax Rate - % - % - % - % - % - % 37.25 % - YoY % 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 204,840 295,872 283,302 286,050 266,534 311,304 346,990 -8.40% YoY % -30.77% 4.44% -0.96% 7.32% -14.38% -10.28% - Horiz. % 59.03% 85.27% 81.65% 82.44% 76.81% 89.72% 100.00%
Net Worth 5,365 -10,730 93,893 243,350 380,726 243,374 283,542 -48.35% YoY % 150.00% -111.43% -61.42% -36.08% 56.44% -14.17% - Horiz. % 1.89% -3.78% 33.11% 85.82% 134.27% 85.83% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 5,365 -10,730 93,893 243,350 380,726 243,374 283,542 -48.35% YoY % 150.00% -111.43% -61.42% -36.08% 56.44% -14.17% - Horiz. % 1.89% -3.78% 33.11% 85.82% 134.27% 85.83% 100.00%
NOSH 268,266 268,266 268,266 236,285 236,285 236,285 236,285 2.14% YoY % 0.00% 0.00% 13.53% 0.00% 0.00% 0.00% - Horiz. % 113.53% 113.53% 113.53% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -55.07 % -2.52 % -6.43 % -1.53 % -9.30 % -1.86 % 6.12 % - YoY % -2,085.32% 60.81% -320.26% 83.55% -400.00% -130.39% - Horiz. % -899.84% -41.18% -105.07% -25.00% -151.96% -30.39% 100.00%
ROE -554.79 % 0.00 % -11.31 % -3.18 % -5.68 % -3.26 % 4.03 % - YoY % 0.00% 0.00% -255.66% 44.01% -74.23% -180.89% - Horiz. % -13,766.50% 0.00% -280.65% -78.91% -140.94% -80.89% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 49.24 107.58 99.22 119.24 103.20 129.35 156.43 -17.51% YoY % -54.23% 8.43% -16.79% 15.54% -20.22% -17.31% - Horiz. % 31.48% 68.77% 63.43% 76.23% 65.97% 82.69% 100.00%
EPS -11.10 -2.54 -3.96 -3.28 -9.16 -3.36 4.92 - YoY % -337.01% 35.86% -20.73% 64.19% -172.62% -168.29% - Horiz. % -225.61% -51.63% -80.49% -66.67% -186.18% -68.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0200 -0.0400 0.3500 1.0299 1.6113 1.0300 1.2000 -49.43% YoY % 150.00% -111.43% -66.02% -36.08% 56.44% -14.17% - Horiz. % 1.67% -3.33% 29.17% 85.82% 134.27% 85.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 49.24 107.58 99.22 105.03 90.90 113.93 137.78 -15.75% YoY % -54.23% 8.43% -5.53% 15.54% -20.21% -17.31% - Horiz. % 35.74% 78.08% 72.01% 76.23% 65.97% 82.69% 100.00%
EPS -11.10 -2.54 -3.96 -2.88 -8.07 -2.96 4.26 - YoY % -337.01% 35.86% -37.50% 64.31% -172.64% -169.48% - Horiz. % -260.56% -59.62% -92.96% -67.61% -189.44% -69.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0200 -0.0400 0.3500 0.9071 1.4192 0.9072 1.0569 -48.35% YoY % 150.00% -111.43% -61.42% -36.08% 56.44% -14.16% - Horiz. % 1.89% -3.78% 33.12% 85.83% 134.28% 85.84% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.1050 0.0900 0.2650 0.6000 0.9150 0.9100 1.8100 -
P/RPS 0.21 0.08 0.27 0.50 0.89 0.70 1.16 -24.77% YoY % 162.50% -70.37% -46.00% -43.82% 27.14% -39.66% - Horiz. % 18.10% 6.90% 23.28% 43.10% 76.72% 60.34% 100.00%
P/EPS -0.95 -3.54 -6.69 -18.32 -9.99 -27.07 37.39 - YoY % 73.16% 47.09% 63.48% -83.38% 63.10% -172.40% - Horiz. % -2.54% -9.47% -17.89% -49.00% -26.72% -72.40% 100.00%
EY -105.67 -28.26 -14.94 -5.46 -10.01 -3.69 2.67 - YoY % -273.92% -89.16% -173.63% 45.45% -171.27% -238.20% - Horiz. % -3,957.68% -1,058.43% -559.55% -204.49% -374.91% -138.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.25 0.00 0.76 0.58 0.57 0.88 1.51 23.06% YoY % 0.00% 0.00% 31.03% 1.75% -35.23% -41.72% - Horiz. % 347.68% 0.00% 50.33% 38.41% 37.75% 58.28% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 29/08/16 27/08/15 26/08/14 -
Price 0.1850 0.1800 0.3050 0.5250 0.8500 0.5850 1.4800 -
P/RPS 0.38 0.17 0.31 0.44 0.82 0.45 0.95 -14.15% YoY % 123.53% -45.16% -29.55% -46.34% 82.22% -52.63% - Horiz. % 40.00% 17.89% 32.63% 46.32% 86.32% 47.37% 100.00%
P/EPS -1.67 -7.08 -7.70 -16.03 -9.28 -17.40 30.57 - YoY % 76.41% 8.05% 51.97% -72.74% 46.67% -156.92% - Horiz. % -5.46% -23.16% -25.19% -52.44% -30.36% -56.92% 100.00%
EY -59.98 -14.13 -12.98 -6.24 -10.78 -5.75 3.27 - YoY % -324.49% -8.86% -108.01% 42.12% -87.48% -275.84% - Horiz. % -1,834.25% -432.11% -396.94% -190.83% -329.66% -175.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 9.25 0.00 0.87 0.51 0.53 0.57 1.23 39.93% YoY % 0.00% 0.00% 70.59% -3.77% -7.02% -53.66% - Horiz. % 752.03% 0.00% 70.73% 41.46% 43.09% 46.34% 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 
