[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 119.98%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 106,508 124,230 131,802 136,018 100,268 115,341 126,617 -10.86%
PBT -6,712 4,596 8,724 14,492 6,696 8,155 9,420 -
Tax -9,156 -1,975 -3,784 -6,300 -2,972 -2,987 -3,386 93.74%
NP -15,868 2,621 4,940 8,192 3,724 5,168 6,033 -
-
NP to SH -15,868 2,621 4,940 8,192 3,724 5,168 6,033 -
-
Tax Rate - 42.97% 43.37% 43.47% 44.38% 36.63% 35.94% -
Total Cost 122,376 121,609 126,862 127,826 96,544 110,173 120,584 0.98%
-
Net Worth 62,125 63,648 65,623 41,801 41,859 62,263 41,808 30.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 1,462 - - - 1,462 - -
Div Payout % - 55.81% - - - 28.30% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 62,125 63,648 65,623 41,801 41,859 62,263 41,808 30.12%
NOSH 41,778 41,791 41,798 41,801 41,859 41,787 41,808 -0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -14.90% 2.11% 3.75% 6.02% 3.71% 4.48% 4.77% -
ROE -25.54% 4.12% 7.53% 19.60% 8.90% 8.30% 14.43% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 254.93 297.26 315.33 325.39 239.53 276.02 302.85 -10.82%
EPS -37.96 6.27 11.83 19.60 8.92 12.37 14.44 -
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.487 1.523 1.57 1.00 1.00 1.49 1.00 30.18%
Adjusted Per Share Value based on latest NOSH - 41,774
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.78 53.40 56.65 58.47 43.10 49.58 54.42 -10.85%
EPS -6.82 1.13 2.12 3.52 1.60 2.22 2.59 -
DPS 0.00 0.63 0.00 0.00 0.00 0.63 0.00 -
NAPS 0.267 0.2736 0.2821 0.1797 0.1799 0.2676 0.1797 30.11%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.93 0.97 1.03 1.00 1.00 0.85 0.88 -
P/RPS 0.36 0.33 0.33 0.31 0.42 0.31 0.29 15.46%
P/EPS -2.45 15.47 8.72 5.10 11.24 6.87 6.10 -
EY -40.84 6.47 11.47 19.60 8.90 14.55 16.40 -
DY 0.00 3.61 0.00 0.00 0.00 4.12 0.00 -
P/NAPS 0.63 0.64 0.66 1.00 1.00 0.57 0.88 -19.92%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 27/05/04 25/02/04 21/11/03 28/08/03 28/05/03 -
Price 0.88 0.92 0.91 1.01 0.96 1.02 0.80 -
P/RPS 0.35 0.31 0.29 0.31 0.40 0.37 0.26 21.85%
P/EPS -2.32 14.67 7.70 5.15 10.79 8.25 5.54 -
EY -43.16 6.82 12.99 19.40 9.27 12.12 18.04 -
DY 0.00 3.80 0.00 0.00 0.00 3.43 0.00 -
P/NAPS 0.59 0.60 0.58 1.01 0.96 0.68 0.80 -18.32%

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