[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -39.7%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 139,926 106,508 124,230 131,802 136,018 100,268 115,341 13.68%
PBT 2,160 -6,712 4,596 8,724 14,492 6,696 8,155 -58.59%
Tax 3,076 -9,156 -1,975 -3,784 -6,300 -2,972 -2,987 -
NP 5,236 -15,868 2,621 4,940 8,192 3,724 5,168 0.87%
-
NP to SH 5,236 -15,868 2,621 4,940 8,192 3,724 5,168 0.87%
-
Tax Rate -142.41% - 42.97% 43.37% 43.47% 44.38% 36.63% -
Total Cost 134,690 122,376 121,609 126,862 127,826 96,544 110,173 14.26%
-
Net Worth 41,687 62,125 63,648 65,623 41,801 41,859 62,263 -23.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 1,462 - - - 1,462 -
Div Payout % - - 55.81% - - - 28.30% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,687 62,125 63,648 65,623 41,801 41,859 62,263 -23.37%
NOSH 41,687 41,778 41,791 41,798 41,801 41,859 41,787 -0.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.74% -14.90% 2.11% 3.75% 6.02% 3.71% 4.48% -
ROE 12.56% -25.54% 4.12% 7.53% 19.60% 8.90% 8.30% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 335.65 254.93 297.26 315.33 325.39 239.53 276.02 13.86%
EPS 12.52 -37.96 6.27 11.83 19.60 8.92 12.37 0.80%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.487 1.523 1.57 1.00 1.00 1.49 -23.25%
Adjusted Per Share Value based on latest NOSH - 41,772
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.15 45.78 53.40 56.65 58.47 43.10 49.58 13.68%
EPS 2.25 -6.82 1.13 2.12 3.52 1.60 2.22 0.89%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.63 -
NAPS 0.1792 0.267 0.2736 0.2821 0.1797 0.1799 0.2676 -23.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.81 0.93 0.97 1.03 1.00 1.00 0.85 -
P/RPS 0.24 0.36 0.33 0.33 0.31 0.42 0.31 -15.62%
P/EPS 6.45 -2.45 15.47 8.72 5.10 11.24 6.87 -4.10%
EY 15.51 -40.84 6.47 11.47 19.60 8.90 14.55 4.33%
DY 0.00 0.00 3.61 0.00 0.00 0.00 4.12 -
P/NAPS 0.81 0.63 0.64 0.66 1.00 1.00 0.57 26.26%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 27/05/04 25/02/04 21/11/03 28/08/03 -
Price 0.79 0.88 0.92 0.91 1.01 0.96 1.02 -
P/RPS 0.24 0.35 0.31 0.29 0.31 0.40 0.37 -24.96%
P/EPS 6.29 -2.32 14.67 7.70 5.15 10.79 8.25 -16.47%
EY 15.90 -43.16 6.82 12.99 19.40 9.27 12.12 19.73%
DY 0.00 0.00 3.80 0.00 0.00 0.00 3.43 -
P/NAPS 0.79 0.59 0.60 0.58 1.01 0.96 0.68 10.46%

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