[BRAHIMS] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 16,193 7,148 57,984 70,254 68,671 71,336 60,451 -19.70% YoY % 126.54% -87.67% -17.47% 2.31% -3.74% 18.01% - Horiz. % 26.79% 11.82% 95.92% 116.22% 113.60% 118.01% 100.00%
PBT -10,237 -16,229 -10,983 -2,484 -2,708 -332 -4,532 14.54% YoY % 36.92% -47.76% -342.15% 8.27% -715.66% 92.67% - Horiz. % 225.88% 358.10% 242.34% 54.81% 59.75% 7.33% 100.00%
Tax -67 0 -70 -100 -24 -459 -228 -18.46% YoY % 0.00% 0.00% 30.00% -316.67% 94.77% -101.32% - Horiz. % 29.39% -0.00% 30.70% 43.86% 10.53% 201.32% 100.00%
NP -10,304 -16,229 -11,053 -2,584 -2,732 -791 -4,760 13.73% YoY % 36.51% -46.83% -327.75% 5.42% -245.39% 83.38% - Horiz. % 216.47% 340.95% 232.21% 54.29% 57.39% 16.62% 100.00%
NP to SH -4,846 -6,922 -11,463 -2,221 -2,149 -1,853 -5,026 -0.61% YoY % 29.99% 39.61% -416.12% -3.35% -15.97% 63.13% - Horiz. % 96.42% 137.72% 228.07% 44.19% 42.76% 36.87% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 26,497 23,377 69,037 72,838 71,403 72,127 65,211 -13.93% YoY % 13.35% -66.14% -5.22% 2.01% -1.00% 10.61% - Horiz. % 40.63% 35.85% 105.87% 111.70% 109.50% 110.61% 100.00%
Net Worth -92,270 -93,893 8,047 -10,730 96,575 244,791 387,295 - YoY % 1.73% -1,266.67% 175.00% -111.11% -60.55% -36.79% - Horiz. % -23.82% -24.24% 2.08% -2.77% 24.94% 63.21% 100.00%
Dividend 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 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 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth -92,270 -93,893 8,047 -10,730 96,575 244,791 387,295 - YoY % 1.73% -1,266.67% 175.00% -111.11% -60.55% -36.79% - Horiz. % -23.82% -24.24% 2.08% -2.77% 24.94% 63.21% 100.00%
NOSH 279,607 268,266 268,266 268,266 268,266 236,285 236,285 2.84% YoY % 4.23% 0.00% 0.00% 0.00% 13.53% 0.00% - Horiz. % 118.33% 113.53% 113.53% 113.53% 113.53% 100.00% 100.00%
Ratio Analysis 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -63.63 % -227.04 % -19.06 % -3.68 % -3.98 % -1.11 % -7.87 % 41.65% YoY % 71.97% -1,091.19% -417.93% 7.54% -258.56% 85.90% - Horiz. % 808.51% 2,884.88% 242.19% 46.76% 50.57% 14.10% 100.00%
ROE 0.00 % 0.00 % -142.43 % 0.00 % -2.23 % -0.76 % -1.30 % - YoY % 0.00% 0.00% 0.00% 0.00% -193.42% 41.54% - Horiz. % -0.00% -0.00% 10,956.15% -0.00% 171.54% 58.46% 100.00%
Per Share 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5.79 2.66 21.61 26.19 25.60 30.19 25.58 -21.92% YoY % 117.67% -87.69% -17.49% 2.30% -15.20% 18.02% - Horiz. % 22.63% 10.40% 84.48% 102.38% 100.08% 118.02% 100.00%
EPS -1.73 -2.58 -4.27 -0.83 -0.80 -0.78 -2.13 -3.41% YoY % 32.95% 39.58% -414.46% -3.75% -2.56% 63.38% - Horiz. % 81.22% 121.13% 200.47% 38.97% 37.56% 36.62% 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 -0.3300 -0.3500 0.0300 -0.0400 0.3600 1.0360 1.6391 - YoY % 5.71% -1,266.67% 175.00% -111.11% -65.25% -36.79% - Horiz. % -20.13% -21.35% 1.83% -2.44% 21.96% 63.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 307,171 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5.27 2.33 18.88 22.87 22.36 23.22 19.68 -19.71% YoY % 126.18% -87.66% -17.45% 2.28% -3.70% 17.99% - Horiz. % 26.78% 11.84% 95.93% 116.21% 113.62% 117.99% 100.00%
EPS -1.58 -2.25 -3.73 -0.72 -0.70 -0.60 -1.64 -0.62% YoY % 29.78% 39.68% -418.06% -2.86% -16.67% 63.41% - Horiz. % 96.34% 137.20% 227.44% 43.90% 42.68% 36.59% 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 -0.3004 -0.3057 0.0262 -0.0349 0.3144 0.7969 1.2608 - YoY % 1.73% -1,266.79% 175.07% -111.10% -60.55% -36.79% - Horiz. % -23.83% -24.25% 2.08% -2.77% 24.94% 63.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.0850 0.2400 0.1400 0.1250 0.3950 0.7450 0.9550 -
P/RPS 1.47 9.01 0.65 0.48 1.54 2.47 3.73 -14.37% YoY % -83.68% 1,286.15% 35.42% -68.83% -37.65% -33.78% - Horiz. % 39.41% 241.55% 17.43% 12.87% 41.29% 66.22% 100.00%
P/EPS -4.90 -9.30 -3.28 -15.10 -49.31 -95.00 -44.90 -30.86% YoY % 47.31% -183.54% 78.28% 69.38% 48.09% -111.58% - Horiz. % 10.91% 20.71% 7.31% 33.63% 109.82% 211.58% 100.00%
EY -20.39 -10.75 -30.52 -6.62 -2.03 -1.05 -2.23 44.58% YoY % -89.67% 64.78% -361.03% -226.11% -93.33% 52.91% - Horiz. % 914.35% 482.06% 1,368.61% 296.86% 91.03% 47.09% 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 0.00 4.67 0.00 1.10 0.72 0.58 - YoY % 0.00% 0.00% 0.00% 0.00% 52.78% 24.14% - Horiz. % 0.00% 0.00% 805.17% 0.00% 189.66% 124.14% 100.00%
Price Multiplier on Announcement Date 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 - 26/06/20 31/05/19 25/05/18 23/05/17 26/05/16 -
Price 0.0100 0.0000 0.1100 0.0900 0.2750 0.7050 1.0200 -
P/RPS 0.17 0.00 0.51 0.34 1.07 2.34 3.99 -40.89% YoY % 0.00% 0.00% 50.00% -68.22% -54.27% -41.35% - Horiz. % 4.26% 0.00% 12.78% 8.52% 26.82% 58.65% 100.00%
P/EPS -0.58 0.00 -2.57 -10.87 -34.33 -89.90 -47.95 -52.07% YoY % 0.00% 0.00% 76.36% 68.34% 61.81% -87.49% - Horiz. % 1.21% -0.00% 5.36% 22.67% 71.60% 187.49% 100.00%
EY -173.31 0.00 -38.85 -9.20 -2.91 -1.11 -2.09 108.75% YoY % 0.00% 0.00% -322.28% -216.15% -162.16% 46.89% - Horiz. % 8,292.34% -0.00% 1,858.85% 440.19% 139.23% 53.11% 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 0.00 3.67 0.00 0.76 0.68 0.62 - YoY % 0.00% 0.00% 0.00% 0.00% 11.76% 9.68% - Horiz. % 0.00% 0.00% 591.94% 0.00% 122.58% 109.68% 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