[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 449.34%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 96,492 103,280 113,205 118,550 90,568 99,561 106,962 -6.63%
PBT 6,492 8,368 10,044 12,354 -1,104 6,560 9,240 -20.95%
Tax -2,656 -3,071 -4,385 -5,968 1,104 -1,968 -3,510 -16.94%
NP 3,836 5,297 5,658 6,386 0 4,592 5,729 -23.44%
-
NP to SH 3,836 5,297 5,658 6,386 -1,828 4,592 5,729 -23.44%
-
Tax Rate 40.91% 36.70% 43.66% 48.31% - 30.00% 37.99% -
Total Cost 92,656 97,983 107,546 112,164 90,568 94,969 101,233 -5.72%
-
Net Worth 41,853 56,103 55,373 53,876 51,086 51,179 51,829 -13.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 1,437 - - - 1,093 - -
Div Payout % - 27.13% - - - 23.82% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 41,853 56,103 55,373 53,876 51,086 51,179 51,829 -13.27%
NOSH 41,853 41,062 41,084 31,334 31,301 31,256 31,250 21.48%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.98% 5.13% 5.00% 5.39% 0.00% 4.61% 5.36% -
ROE 9.17% 9.44% 10.22% 11.85% -3.58% 8.97% 11.05% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 230.55 251.52 275.54 378.34 289.34 318.53 342.27 -23.13%
EPS 9.16 12.90 13.77 20.38 -5.84 11.37 18.33 -37.00%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.3663 1.3478 1.7194 1.6321 1.6374 1.6585 -28.60%
Adjusted Per Share Value based on latest NOSH - 31,339
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 41.48 44.39 48.66 50.96 38.93 42.79 45.98 -6.63%
EPS 1.65 2.28 2.43 2.74 -0.79 1.97 2.46 -23.35%
DPS 0.00 0.62 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.1799 0.2412 0.238 0.2316 0.2196 0.22 0.2228 -13.27%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.05 1.07 1.18 1.40 1.09 1.02 1.00 -
P/RPS 0.46 0.43 0.43 0.37 0.38 0.32 0.29 35.97%
P/EPS 11.46 8.29 8.57 6.87 -18.66 6.94 5.45 64.05%
EY 8.73 12.06 11.67 14.56 -5.36 14.40 18.33 -38.98%
DY 0.00 3.27 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 1.05 0.78 0.88 0.81 0.67 0.62 0.60 45.17%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 25/05/01 -
Price 1.00 1.05 1.25 1.20 1.40 1.24 1.02 -
P/RPS 0.43 0.42 0.45 0.32 0.48 0.39 0.30 27.09%
P/EPS 10.91 8.14 9.08 5.89 -23.97 8.44 5.56 56.67%
EY 9.17 12.29 11.02 16.98 -4.17 11.85 17.97 -36.11%
DY 0.00 3.33 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 1.00 0.77 0.93 0.70 0.86 0.76 0.62 37.49%

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