[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -139.81%
YoY- -191.58%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 103,280 113,205 118,550 90,568 99,561 106,962 114,036 -6.40%
PBT 8,368 10,044 12,354 -1,104 6,560 9,240 11,084 -17.13%
Tax -3,071 -4,385 -5,968 1,104 -1,968 -3,510 -4,434 -21.77%
NP 5,297 5,658 6,386 0 4,592 5,729 6,650 -14.10%
-
NP to SH 5,297 5,658 6,386 -1,828 4,592 5,729 6,650 -14.10%
-
Tax Rate 36.70% 43.66% 48.31% - 30.00% 37.99% 40.00% -
Total Cost 97,983 107,546 112,164 90,568 94,969 101,233 107,386 -5.94%
-
Net Worth 56,103 55,373 53,876 51,086 51,179 51,829 50,906 6.71%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,437 - - - 1,093 - - -
Div Payout % 27.13% - - - 23.82% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 56,103 55,373 53,876 51,086 51,179 51,829 50,906 6.71%
NOSH 41,062 41,084 31,334 31,301 31,256 31,250 20,833 57.39%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.13% 5.00% 5.39% 0.00% 4.61% 5.36% 5.83% -
ROE 9.44% 10.22% 11.85% -3.58% 8.97% 11.05% 13.06% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 251.52 275.54 378.34 289.34 318.53 342.27 547.37 -40.53%
EPS 12.90 13.77 20.38 -5.84 11.37 18.33 31.92 -45.42%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.3663 1.3478 1.7194 1.6321 1.6374 1.6585 2.4435 -32.20%
Adjusted Per Share Value based on latest NOSH - 31,301
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.39 48.66 50.96 38.93 42.79 45.98 49.02 -6.41%
EPS 2.28 2.43 2.74 -0.79 1.97 2.46 2.86 -14.05%
DPS 0.62 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.2412 0.238 0.2316 0.2196 0.22 0.2228 0.2188 6.73%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.07 1.18 1.40 1.09 1.02 1.00 1.50 -
P/RPS 0.43 0.43 0.37 0.38 0.32 0.29 0.27 36.49%
P/EPS 8.29 8.57 6.87 -18.66 6.94 5.45 4.70 46.13%
EY 12.06 11.67 14.56 -5.36 14.40 18.33 21.28 -31.58%
DY 3.27 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.78 0.88 0.81 0.67 0.62 0.60 0.61 17.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 25/05/01 26/02/01 -
Price 1.05 1.25 1.20 1.40 1.24 1.02 1.30 -
P/RPS 0.42 0.45 0.32 0.48 0.39 0.30 0.24 45.36%
P/EPS 8.14 9.08 5.89 -23.97 8.44 5.56 4.07 58.94%
EY 12.29 11.02 16.98 -4.17 11.85 17.97 24.55 -37.03%
DY 3.33 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.77 0.93 0.70 0.86 0.76 0.62 0.53 28.36%

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