[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 109.91%
YoY- 26.09%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 100,268 115,341 126,617 133,564 96,492 103,280 113,205 -7.76%
PBT 6,696 8,155 9,420 13,632 6,492 8,368 10,044 -23.66%
Tax -2,972 -2,987 -3,386 -5,580 -2,656 -3,071 -4,385 -22.82%
NP 3,724 5,168 6,033 8,052 3,836 5,297 5,658 -24.31%
-
NP to SH 3,724 5,168 6,033 8,052 3,836 5,297 5,658 -24.31%
-
Tax Rate 44.38% 36.63% 35.94% 40.93% 40.91% 36.70% 43.66% -
Total Cost 96,544 110,173 120,584 125,512 92,656 97,983 107,546 -6.93%
-
Net Worth 41,859 62,263 41,808 61,866 41,853 56,103 55,373 -17.00%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 1,462 - - - 1,437 - -
Div Payout % - 28.30% - - - 27.13% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 41,859 62,263 41,808 61,866 41,853 56,103 55,373 -17.00%
NOSH 41,859 41,787 41,808 41,801 41,853 41,062 41,084 1.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.71% 4.48% 4.77% 6.03% 3.98% 5.13% 5.00% -
ROE 8.90% 8.30% 14.43% 13.02% 9.17% 9.44% 10.22% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 239.53 276.02 302.85 319.52 230.55 251.52 275.54 -8.90%
EPS 8.92 12.37 14.44 19.26 9.16 12.90 13.77 -25.11%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.49 1.00 1.48 1.00 1.3663 1.3478 -18.02%
Adjusted Per Share Value based on latest NOSH - 41,810
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.10 49.58 54.42 57.41 41.48 44.39 48.66 -7.76%
EPS 1.60 2.22 2.59 3.46 1.65 2.28 2.43 -24.29%
DPS 0.00 0.63 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.1799 0.2676 0.1797 0.2659 0.1799 0.2412 0.238 -17.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.85 0.88 0.93 1.05 1.07 1.18 -
P/RPS 0.42 0.31 0.29 0.29 0.46 0.43 0.43 -1.55%
P/EPS 11.24 6.87 6.10 4.83 11.46 8.29 8.57 19.79%
EY 8.90 14.55 16.40 20.71 8.73 12.06 11.67 -16.51%
DY 0.00 4.12 0.00 0.00 0.00 3.27 0.00 -
P/NAPS 1.00 0.57 0.88 0.63 1.05 0.78 0.88 8.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 28/05/03 24/02/03 28/11/02 28/08/02 20/05/02 -
Price 0.96 1.02 0.80 0.86 1.00 1.05 1.25 -
P/RPS 0.40 0.37 0.26 0.27 0.43 0.42 0.45 -7.54%
P/EPS 10.79 8.25 5.54 4.46 10.91 8.14 9.08 12.17%
EY 9.27 12.12 18.04 22.40 9.17 12.29 11.02 -10.87%
DY 0.00 3.43 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.96 0.68 0.80 0.58 1.00 0.77 0.93 2.13%

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