[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 137.09%
YoY- -39.69%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 122,224 135,853 146,961 155,388 122,936 129,421 136,542 -7.11%
PBT 660 3,161 6,625 6,722 2,940 -1,158 1,137 -30.39%
Tax -320 -1,729 -3,622 -3,564 -1,608 -1,515 1,637 -
NP 340 1,432 3,002 3,158 1,332 -2,673 2,774 -75.29%
-
NP to SH 340 1,432 3,002 3,158 1,332 -2,673 2,774 -75.29%
-
Tax Rate 48.48% 54.70% 54.67% 53.02% 54.69% - -143.98% -
Total Cost 121,884 134,421 143,958 152,230 121,604 132,094 133,768 -6.00%
-
Net Worth 64,808 64,412 41,763 41,763 41,910 62,969 63,586 1.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 1,254 - - - 626 - -
Div Payout % - 87.62% - - - 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 64,808 64,412 41,763 41,763 41,910 62,969 63,586 1.27%
NOSH 42,083 41,826 41,763 41,763 41,910 41,784 41,860 0.35%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.28% 1.05% 2.04% 2.03% 1.08% -2.07% 2.03% -
ROE 0.52% 2.22% 7.19% 7.56% 3.18% -4.24% 4.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 290.43 324.80 351.89 372.07 293.33 309.73 326.19 -7.44%
EPS 0.80 3.43 7.19 7.56 3.20 -6.40 6.64 -75.57%
DPS 0.00 3.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.54 1.54 1.00 1.00 1.00 1.507 1.519 0.91%
Adjusted Per Share Value based on latest NOSH - 41,836
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.54 58.39 63.17 66.79 52.84 55.63 58.69 -7.10%
EPS 0.15 0.62 1.29 1.36 0.57 -1.15 1.19 -74.82%
DPS 0.00 0.54 0.00 0.00 0.00 0.27 0.00 -
NAPS 0.2786 0.2769 0.1795 0.1795 0.1801 0.2707 0.2733 1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.45 0.46 0.49 0.43 0.42 0.65 0.73 -
P/RPS 0.15 0.14 0.14 0.12 0.14 0.21 0.22 -22.51%
P/EPS 55.70 13.44 6.82 5.69 13.21 -10.16 11.01 194.40%
EY 1.80 7.44 14.67 17.59 7.57 -9.84 9.08 -65.96%
DY 0.00 6.52 0.00 0.00 0.00 2.31 0.00 -
P/NAPS 0.29 0.30 0.49 0.43 0.42 0.43 0.48 -28.51%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 26/05/05 -
Price 0.48 0.49 0.52 0.45 0.45 0.53 0.61 -
P/RPS 0.17 0.15 0.15 0.12 0.15 0.17 0.19 -7.14%
P/EPS 59.41 14.31 7.23 5.95 14.16 -8.29 9.20 246.38%
EY 1.68 6.99 13.83 16.80 7.06 -12.07 10.87 -71.16%
DY 0.00 6.12 0.00 0.00 0.00 2.83 0.00 -
P/NAPS 0.31 0.32 0.52 0.45 0.45 0.35 0.40 -15.61%

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