[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2001 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -13.84%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 118,550 90,568 99,561 106,962 114,036 80,112 96,588 14.59%
PBT 12,354 -1,104 6,560 9,240 11,084 3,324 9,209 21.57%
Tax -5,968 1,104 -1,968 -3,510 -4,434 -1,328 -2,927 60.58%
NP 6,386 0 4,592 5,729 6,650 1,996 6,282 1.09%
-
NP to SH 6,386 -1,828 4,592 5,729 6,650 1,996 6,282 1.09%
-
Tax Rate 48.31% - 30.00% 37.99% 40.00% 39.95% 31.78% -
Total Cost 112,164 90,568 94,969 101,233 107,386 78,116 90,306 15.50%
-
Net Worth 53,876 51,086 51,179 51,829 50,906 47,941 46,813 9.79%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - 1,093 - - - 1,026 -
Div Payout % - - 23.82% - - - 16.33% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 53,876 51,086 51,179 51,829 50,906 47,941 46,813 9.79%
NOSH 31,334 31,301 31,256 31,250 20,833 20,791 20,520 32.50%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.39% 0.00% 4.61% 5.36% 5.83% 2.49% 6.50% -
ROE 11.85% -3.58% 8.97% 11.05% 13.06% 4.16% 13.42% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 378.34 289.34 318.53 342.27 547.37 385.31 470.69 -13.51%
EPS 20.38 -5.84 11.37 18.33 31.92 9.60 20.30 0.26%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 5.00 -
NAPS 1.7194 1.6321 1.6374 1.6585 2.4435 2.3058 2.2813 -17.13%
Adjusted Per Share Value based on latest NOSH - 31,254
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 50.96 38.93 42.79 45.98 49.02 34.43 41.52 14.59%
EPS 2.74 -0.79 1.97 2.46 2.86 0.86 2.70 0.98%
DPS 0.00 0.00 0.47 0.00 0.00 0.00 0.44 -
NAPS 0.2316 0.2196 0.22 0.2228 0.2188 0.2061 0.2012 9.80%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.40 1.09 1.02 1.00 1.50 1.93 2.30 -
P/RPS 0.37 0.38 0.32 0.29 0.27 0.50 0.49 -17.03%
P/EPS 6.87 -18.66 6.94 5.45 4.70 20.10 7.51 -5.74%
EY 14.56 -5.36 14.40 18.33 21.28 4.97 13.31 6.14%
DY 0.00 0.00 3.43 0.00 0.00 0.00 2.17 -
P/NAPS 0.81 0.67 0.62 0.60 0.61 0.84 1.01 -13.64%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 29/11/01 24/08/01 25/05/01 26/02/01 28/11/00 28/08/00 -
Price 1.20 1.40 1.24 1.02 1.30 1.90 2.26 -
P/RPS 0.32 0.48 0.39 0.30 0.24 0.49 0.48 -23.62%
P/EPS 5.89 -23.97 8.44 5.56 4.07 19.79 7.38 -13.92%
EY 16.98 -4.17 11.85 17.97 24.55 5.05 13.55 16.18%
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.21 -
P/NAPS 0.70 0.86 0.76 0.62 0.53 0.82 0.99 -20.58%

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