[BRAHIMS] YoY TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 285,252 283,789 285,315 250,407 321,576 394,011 190,802 6.93% YoY % 0.52% -0.53% 13.94% -22.13% -18.38% 106.50% - Horiz. % 149.50% 148.73% 149.53% 131.24% 168.54% 206.50% 100.00%
PBT -115,962 -6,502 -111,096 -22,418 -55,526 56,743 26,841 - YoY % -1,683.48% 94.15% -395.57% 59.63% -197.86% 111.40% - Horiz. % -432.03% -24.22% -413.90% -83.52% -206.87% 211.40% 100.00%
Tax 4,839 -2,079 -2,135 -1,503 5,912 -17,524 -9,273 - YoY % 332.76% 2.62% -42.05% -125.42% 133.74% -88.98% - Horiz. % -52.18% 22.42% 23.02% 16.21% -63.75% 188.98% 100.00%
NP -111,123 -8,581 -113,231 -23,921 -49,614 39,219 17,568 - YoY % -1,194.99% 92.42% -373.35% 51.79% -226.51% 123.24% - Horiz. % -632.53% -48.84% -644.53% -136.16% -282.41% 223.24% 100.00%
NP to SH -101,236 -8,378 -68,006 -22,529 -43,283 24,900 10,290 - YoY % -1,108.36% 87.68% -201.86% 47.95% -273.83% 141.98% - Horiz. % -983.83% -81.42% -660.89% -218.94% -420.63% 241.98% 100.00%
Tax Rate - % - % - % - % - % 30.88 % 34.55 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -10.62% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 89.38% 100.00%
Total Cost 396,375 292,370 398,546 274,328 371,190 354,792 173,234 14.78% YoY % 35.57% -26.64% 45.28% -26.09% 4.62% 104.81% - Horiz. % 228.81% 168.77% 230.06% 158.36% 214.27% 204.81% 100.00%
Net Worth -10,730 93,893 243,350 380,726 243,374 283,542 254,825 - YoY % -111.43% -61.42% -36.08% 56.44% -14.17% 11.27% - Horiz. % -4.21% 36.85% 95.50% 149.41% 95.51% 111.27% 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 0 0 0 0 0 0 0 - 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 93,893 243,350 380,726 243,374 283,542 254,825 - YoY % -111.43% -61.42% -36.08% 56.44% -14.17% 11.27% - Horiz. % -4.21% 36.85% 95.50% 149.41% 95.51% 111.27% 100.00%
NOSH 268,266 268,266 236,285 236,285 236,285 236,285 215,078 3.75% YoY % 0.00% 13.53% 0.00% 0.00% 0.00% 9.86% - Horiz. % 124.73% 124.73% 109.86% 109.86% 109.86% 109.86% 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 -38.96 % -3.02 % -39.69 % -9.55 % -15.43 % 9.95 % 9.21 % - YoY % -1,190.07% 92.39% -315.60% 38.11% -255.08% 8.03% - Horiz. % -423.02% -32.79% -430.94% -103.69% -167.54% 108.03% 100.00%
ROE 0.00 % -8.92 % -27.95 % -5.92 % -17.78 % 8.78 % 4.04 % - YoY % 0.00% 68.09% -372.13% 66.70% -302.51% 117.33% - Horiz. % 0.00% -220.79% -691.83% -146.53% -440.10% 217.33% 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 106.33 105.79 120.75 105.98 136.10 166.75 88.71 3.06% YoY % 0.51% -12.39% 13.94% -22.13% -18.38% 87.97% - Horiz. % 119.86% 119.25% 136.12% 119.47% 153.42% 187.97% 100.00%
EPS -37.74 -3.12 -28.78 -9.53 -18.32 10.54 4.78 - YoY % -1,109.62% 89.16% -201.99% 47.98% -273.81% 120.50% - Horiz. % -789.54% -65.27% -602.09% -199.37% -383.26% 220.50% 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 106.33 105.79 106.36 93.34 119.87 146.87 71.12 6.93% YoY % 0.51% -0.54% 13.95% -22.13% -18.38% 106.51% - Horiz. % 149.51% 148.75% 149.55% 131.24% 168.55% 206.51% 100.00%
EPS -37.74 -3.12 -25.35 -8.40 -16.13 9.28 3.84 - YoY % -1,109.62% 87.69% -201.79% 47.92% -273.81% 141.67% - Horiz. % -982.81% -81.25% -660.16% -218.75% -420.05% 241.67% 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 0.9499 - YoY % -111.43% -61.42% -36.08% 56.44% -14.16% 11.26% - Horiz. % -4.21% 36.85% 95.49% 149.41% 95.50% 111.26% 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 0.08 0.25 0.50 0.86 0.67 1.09 1.06 -34.98% YoY % -68.00% -50.00% -41.86% 28.36% -38.53% 2.83% - Horiz. % 7.55% 23.58% 47.17% 81.13% 63.21% 102.83% 100.00%
P/EPS -0.24 -8.49 -2.08 -9.60 -4.97 17.18 19.65 - YoY % 97.17% -308.17% 78.33% -93.16% -128.93% -12.57% - Horiz. % -1.22% -43.21% -10.59% -48.85% -25.29% 87.43% 100.00%
EY -419.30 -11.78 -47.97 -10.42 -20.13 5.82 5.09 - YoY % -3,459.42% 75.44% -360.36% 48.24% -445.88% 14.34% - Horiz. % -8,237.72% -231.43% -942.44% -204.72% -395.48% 114.34% 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 0.17 0.29 0.43 0.80 0.43 0.89 1.31 -28.84% YoY % -41.38% -32.56% -46.25% 86.05% -51.69% -32.06% - Horiz. % 12.98% 22.14% 32.82% 61.07% 32.82% 67.94% 100.00%
P/EPS -0.48 -9.77 -1.82 -8.91 -3.19 14.04 24.25 - YoY % 95.09% -436.81% 79.57% -179.31% -122.72% -42.10% - Horiz. % -1.98% -40.29% -7.51% -36.74% -13.15% 57.90% 100.00%
EY -209.65 -10.24 -54.82 -11.22 -31.31 7.12 4.12 - YoY % -1,947.36% 81.32% -388.59% 64.16% -539.75% 72.82% - Horiz. % -5,088.59% -248.54% -1,330.58% -272.33% -759.95% 172.82% 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 
