[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -25.07%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 136,018 100,268 115,341 126,617 133,564 96,492 103,280 20.08%
PBT 14,492 6,696 8,155 9,420 13,632 6,492 8,368 44.06%
Tax -6,300 -2,972 -2,987 -3,386 -5,580 -2,656 -3,071 61.23%
NP 8,192 3,724 5,168 6,033 8,052 3,836 5,297 33.62%
-
NP to SH 8,192 3,724 5,168 6,033 8,052 3,836 5,297 33.62%
-
Tax Rate 43.47% 44.38% 36.63% 35.94% 40.93% 40.91% 36.70% -
Total Cost 127,826 96,544 110,173 120,584 125,512 92,656 97,983 19.33%
-
Net Worth 41,801 41,859 62,263 41,808 61,866 41,853 56,103 -17.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,462 - - - 1,437 -
Div Payout % - - 28.30% - - - 27.13% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 41,801 41,859 62,263 41,808 61,866 41,853 56,103 -17.76%
NOSH 41,801 41,859 41,787 41,808 41,801 41,853 41,062 1.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.02% 3.71% 4.48% 4.77% 6.03% 3.98% 5.13% -
ROE 19.60% 8.90% 8.30% 14.43% 13.02% 9.17% 9.44% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 325.39 239.53 276.02 302.85 319.52 230.55 251.52 18.67%
EPS 19.60 8.92 12.37 14.44 19.26 9.16 12.90 32.06%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.00 1.49 1.00 1.48 1.00 1.3663 -18.73%
Adjusted Per Share Value based on latest NOSH - 42,608
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 58.47 43.10 49.58 54.42 57.41 41.48 44.39 20.10%
EPS 3.52 1.60 2.22 2.59 3.46 1.65 2.28 33.47%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.62 -
NAPS 0.1797 0.1799 0.2676 0.1797 0.2659 0.1799 0.2412 -17.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 1.00 0.85 0.88 0.93 1.05 1.07 -
P/RPS 0.31 0.42 0.31 0.29 0.29 0.46 0.43 -19.55%
P/EPS 5.10 11.24 6.87 6.10 4.83 11.46 8.29 -27.60%
EY 19.60 8.90 14.55 16.40 20.71 8.73 12.06 38.10%
DY 0.00 0.00 4.12 0.00 0.00 0.00 3.27 -
P/NAPS 1.00 1.00 0.57 0.88 0.63 1.05 0.78 17.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 28/08/03 28/05/03 24/02/03 28/11/02 28/08/02 -
Price 1.01 0.96 1.02 0.80 0.86 1.00 1.05 -
P/RPS 0.31 0.40 0.37 0.26 0.27 0.43 0.42 -18.28%
P/EPS 5.15 10.79 8.25 5.54 4.46 10.91 8.14 -26.24%
EY 19.40 9.27 12.12 18.04 22.40 9.17 12.29 35.45%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.33 -
P/NAPS 1.01 0.96 0.68 0.80 0.58 1.00 0.77 19.76%

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