[BRAHIMS] YoY Cumulative Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 144,299 133,088 140,875 121,925 152,813 184,809 185,627 -4.11% YoY % 8.42% -5.53% 15.54% -20.21% -17.31% -0.44% - Horiz. % 77.74% 71.70% 75.89% 65.68% 82.32% 99.56% 100.00%
PBT -3,364 -8,539 -1,359 -11,084 -2,687 18,031 20,088 - YoY % 60.60% -528.33% 87.74% -312.50% -114.90% -10.24% - Horiz. % -16.75% -42.51% -6.77% -55.18% -13.38% 89.76% 100.00%
Tax -273 -24 -791 -258 -152 -6,717 -8,945 -44.08% YoY % -1,037.50% 96.97% -206.59% -69.74% 97.74% 24.91% - Horiz. % 3.05% 0.27% 8.84% 2.88% 1.70% 75.09% 100.00%
NP -3,637 -8,563 -2,150 -11,342 -2,839 11,314 11,143 - YoY % 57.53% -298.28% 81.04% -299.51% -125.09% 1.53% - Horiz. % -32.64% -76.85% -19.29% -101.79% -25.48% 101.53% 100.00%
NP to SH -3,411 -5,310 -3,869 -10,821 -3,972 5,719 3,689 - YoY % 35.76% -37.24% 64.25% -172.43% -169.45% 55.03% - Horiz. % -92.46% -143.94% -104.88% -293.33% -107.67% 155.03% 100.00%
Tax Rate - % - % - % - % - % 37.25 % 44.53 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.35% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.65% 100.00%
Total Cost 147,936 141,651 143,025 133,267 155,652 173,495 174,484 -2.71% YoY % 4.44% -0.96% 7.32% -14.38% -10.28% -0.57% - Horiz. % 84.78% 81.18% 81.97% 76.38% 89.21% 99.43% 100.00%
Net Worth -10,730 93,893 243,350 380,726 243,374 283,542 254,500 - YoY % -111.43% -61.42% -36.08% 56.44% -14.17% 11.41% - Horiz. % -4.22% 36.89% 95.62% 149.60% 95.63% 111.41% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth -10,730 93,893 243,350 380,726 243,374 283,542 254,500 - YoY % -111.43% -61.42% -36.08% 56.44% -14.17% 11.41% - Horiz. % -4.22% 36.89% 95.62% 149.60% 95.63% 111.41% 100.00%
NOSH 268,266 268,266 236,285 236,285 236,285 236,285 214,805 3.77% YoY % 0.00% 13.53% 0.00% 0.00% 0.00% 10.00% - Horiz. % 124.89% 124.89% 110.00% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.52 % -6.43 % -1.53 % -9.30 % -1.86 % 6.12 % 6.00 % - YoY % 60.81% -320.26% 83.55% -400.00% -130.39% 2.00% - Horiz. % -42.00% -107.17% -25.50% -155.00% -31.00% 102.00% 100.00%
ROE 0.00 % -5.66 % -1.59 % -2.84 % -1.63 % 2.02 % 1.45 % - YoY % 0.00% -255.97% 44.01% -74.23% -180.69% 39.31% - Horiz. % 0.00% -390.34% -109.66% -195.86% -112.41% 139.31% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 53.79 49.61 59.62 51.60 64.67 78.21 86.42 -7.59% YoY % 8.43% -16.79% 15.54% -20.21% -17.31% -9.50% - Horiz. % 62.24% 57.41% 68.99% 59.71% 74.83% 90.50% 100.00%
EPS -1.27 -1.98 -1.64 -4.58 -1.68 2.46 1.72 - YoY % 35.86% -20.73% 64.19% -172.62% -168.29% 43.02% - Horiz. % -73.84% -115.12% -95.35% -266.28% -97.67% 143.02% 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 -0.0400 0.3500 1.0299 1.6113 1.0300 1.2000 1.1848 - YoY % -111.43% -66.02% -36.08% 56.44% -14.17% 1.28% - Horiz. % -3.38% 29.54% 86.93% 136.00% 86.93% 101.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 268,266 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 53.79 49.61 52.51 45.45 56.96 68.89 69.20 -4.11% YoY % 8.43% -5.52% 15.53% -20.21% -17.32% -0.45% - Horiz. % 77.73% 71.69% 75.88% 65.68% 82.31% 99.55% 100.00%
EPS -1.27 -1.98 -1.44 -4.03 -1.48 2.13 1.38 - YoY % 35.86% -37.50% 64.27% -172.30% -169.48% 54.35% - Horiz. % -92.03% -143.48% -104.35% -292.03% -107.25% 154.35% 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 -0.0400 0.3500 0.9071 1.4192 0.9072 1.0569 0.9487 - YoY % -111.43% -61.42% -36.08% 56.44% -14.16% 11.41% - Horiz. % -4.22% 36.89% 95.62% 149.59% 95.63% 111.41% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.0900 0.2650 0.6000 0.9150 0.9100 1.8100 0.9400 -
P/RPS 0.17 0.53 1.01 1.77 1.41 2.31 1.09 -26.62% YoY % -67.92% -47.52% -42.94% 25.53% -38.96% 111.93% - Horiz. % 15.60% 48.62% 92.66% 162.39% 129.36% 211.93% 100.00%
P/EPS -7.08 -13.39 -36.64 -19.98 -54.13 74.78 54.73 - YoY % 47.12% 63.46% -83.38% 63.09% -172.39% 36.63% - Horiz. % -12.94% -24.47% -66.95% -36.51% -98.90% 136.63% 100.00%
EY -14.13 -7.47 -2.73 -5.01 -1.85 1.34 1.83 - YoY % -89.16% -173.63% 45.51% -170.81% -238.06% -26.78% - Horiz. % -772.13% -408.20% -149.18% -273.77% -101.09% 73.22% 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 0.00 0.76 0.58 0.57 0.88 1.51 0.79 - YoY % 0.00% 31.03% 1.75% -35.23% -41.72% 91.14% - Horiz. % 0.00% 96.20% 73.42% 72.15% 111.39% 191.14% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 30/08/18 30/08/17 29/08/16 27/08/15 26/08/14 28/08/13 -
Price 0.1800 0.3050 0.5250 0.8500 0.5850 1.4800 1.1600 -
P/RPS 0.33 0.61 0.88 1.65 0.90 1.89 1.34 -20.82% YoY % -45.90% -30.68% -46.67% 83.33% -52.38% 41.04% - Horiz. % 24.63% 45.52% 65.67% 123.13% 67.16% 141.04% 100.00%
P/EPS -14.16 -15.41 -32.06 -18.56 -34.80 61.15 67.55 - YoY % 8.11% 51.93% -72.74% 46.67% -156.91% -9.47% - Horiz. % -20.96% -22.81% -47.46% -27.48% -51.52% 90.53% 100.00%
EY -7.06 -6.49 -3.12 -5.39 -2.87 1.64 1.48 - YoY % -8.78% -108.01% 42.12% -87.80% -275.00% 10.81% - Horiz. % -477.03% -438.51% -210.81% -364.19% -193.92% 110.81% 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 0.00 0.87 0.51 0.53 0.57 1.23 0.98 - YoY % 0.00% 70.59% -3.77% -7.02% -53.66% 25.51% - Horiz. % 0.00% 88.78% 52.04% 54.08% 58.16% 125.51% 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 
