[ASIABRN] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -196.34%
YoY- -201.98%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 146,961 155,388 122,936 129,421 136,542 139,926 106,508 23.96%
PBT 6,625 6,722 2,940 -1,158 1,137 2,160 -6,712 -
Tax -3,622 -3,564 -1,608 -1,515 1,637 3,076 -9,156 -46.14%
NP 3,002 3,158 1,332 -2,673 2,774 5,236 -15,868 -
-
NP to SH 3,002 3,158 1,332 -2,673 2,774 5,236 -15,868 -
-
Tax Rate 54.67% 53.02% 54.69% - -143.98% -142.41% - -
Total Cost 143,958 152,230 121,604 132,094 133,768 134,690 122,376 11.44%
-
Net Worth 41,763 41,763 41,910 62,969 63,586 41,687 62,125 -23.27%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 626 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 41,763 41,763 41,910 62,969 63,586 41,687 62,125 -23.27%
NOSH 41,763 41,763 41,910 41,784 41,860 41,687 41,778 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.04% 2.03% 1.08% -2.07% 2.03% 3.74% -14.90% -
ROE 7.19% 7.56% 3.18% -4.24% 4.36% 12.56% -25.54% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 351.89 372.07 293.33 309.73 326.19 335.65 254.93 23.99%
EPS 7.19 7.56 3.20 -6.40 6.64 12.52 -37.96 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.507 1.519 1.00 1.487 -23.26%
Adjusted Per Share Value based on latest NOSH - 41,796
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.17 66.79 52.84 55.63 58.69 60.15 45.78 23.96%
EPS 1.29 1.36 0.57 -1.15 1.19 2.25 -6.82 -
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.1795 0.1795 0.1801 0.2707 0.2733 0.1792 0.267 -23.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.49 0.43 0.42 0.65 0.73 0.81 0.93 -
P/RPS 0.14 0.12 0.14 0.21 0.22 0.24 0.36 -46.75%
P/EPS 6.82 5.69 13.21 -10.16 11.01 6.45 -2.45 -
EY 14.67 17.59 7.57 -9.84 9.08 15.51 -40.84 -
DY 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.42 0.43 0.48 0.81 0.63 -15.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 30/11/05 30/08/05 26/05/05 25/02/05 30/11/04 -
Price 0.52 0.45 0.45 0.53 0.61 0.79 0.88 -
P/RPS 0.15 0.12 0.15 0.17 0.19 0.24 0.35 -43.18%
P/EPS 7.23 5.95 14.16 -8.29 9.20 6.29 -2.32 -
EY 13.83 16.80 7.06 -12.07 10.87 15.90 -43.16 -
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.45 0.35 0.40 0.79 0.59 -8.08%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment