[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -47.01%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 155,388 122,936 129,421 136,542 139,926 106,508 124,230 16.04%
PBT 6,722 2,940 -1,158 1,137 2,160 -6,712 4,596 28.75%
Tax -3,564 -1,608 -1,515 1,637 3,076 -9,156 -1,975 48.06%
NP 3,158 1,332 -2,673 2,774 5,236 -15,868 2,621 13.19%
-
NP to SH 3,158 1,332 -2,673 2,774 5,236 -15,868 2,621 13.19%
-
Tax Rate 53.02% 54.69% - -143.98% -142.41% - 42.97% -
Total Cost 152,230 121,604 132,094 133,768 134,690 122,376 121,609 16.10%
-
Net Worth 41,763 41,910 62,969 63,586 41,687 62,125 63,648 -24.43%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 626 - - - 1,462 -
Div Payout % - - 0.00% - - - 55.81% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 41,763 41,910 62,969 63,586 41,687 62,125 63,648 -24.43%
NOSH 41,763 41,910 41,784 41,860 41,687 41,778 41,791 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.03% 1.08% -2.07% 2.03% 3.74% -14.90% 2.11% -
ROE 7.56% 3.18% -4.24% 4.36% 12.56% -25.54% 4.12% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 372.07 293.33 309.73 326.19 335.65 254.93 297.26 16.09%
EPS 7.56 3.20 -6.40 6.64 12.52 -37.96 6.27 13.24%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.00 1.507 1.519 1.00 1.487 1.523 -24.39%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.79 52.84 55.63 58.69 60.15 45.78 53.40 16.03%
EPS 1.36 0.57 -1.15 1.19 2.25 -6.82 1.13 13.10%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.63 -
NAPS 0.1795 0.1801 0.2707 0.2733 0.1792 0.267 0.2736 -24.43%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.42 0.65 0.73 0.81 0.93 0.97 -
P/RPS 0.12 0.14 0.21 0.22 0.24 0.36 0.33 -48.95%
P/EPS 5.69 13.21 -10.16 11.01 6.45 -2.45 15.47 -48.57%
EY 17.59 7.57 -9.84 9.08 15.51 -40.84 6.47 94.43%
DY 0.00 0.00 2.31 0.00 0.00 0.00 3.61 -
P/NAPS 0.43 0.42 0.43 0.48 0.81 0.63 0.64 -23.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 26/05/05 25/02/05 30/11/04 26/08/04 -
Price 0.45 0.45 0.53 0.61 0.79 0.88 0.92 -
P/RPS 0.12 0.15 0.17 0.19 0.24 0.35 0.31 -46.79%
P/EPS 5.95 14.16 -8.29 9.20 6.29 -2.32 14.67 -45.11%
EY 16.80 7.06 -12.07 10.87 15.90 -43.16 6.82 82.09%
DY 0.00 0.00 2.83 0.00 0.00 0.00 3.80 -
P/NAPS 0.45 0.45 0.35 0.40 0.79 0.59 0.60 -17.40%

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