[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -29.26%
YoY- -49.28%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 102,407 69,963 26,627 124,230 98,852 68,009 25,067 155.33%
PBT 853 1,080 -1,678 4,596 6,543 7,246 1,674 -36.17%
Tax 1,228 1,538 -2,289 -1,975 -2,838 -3,150 -743 -
NP 2,081 2,618 -3,967 2,621 3,705 4,096 931 70.87%
-
NP to SH 2,081 2,618 -3,967 2,621 3,705 4,096 931 70.87%
-
Tax Rate -143.96% -142.41% - 42.97% 43.37% 43.47% 44.38% -
Total Cost 100,326 67,345 30,594 121,609 95,147 63,913 24,136 158.29%
-
Net Worth 63,586 41,687 62,125 63,648 65,623 41,801 41,859 32.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 1,462 - - - -
Div Payout % - - - 55.81% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 63,586 41,687 62,125 63,648 65,623 41,801 41,859 32.11%
NOSH 41,860 41,687 41,778 41,791 41,798 41,801 41,859 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.03% 3.74% -14.90% 2.11% 3.75% 6.02% 3.71% -
ROE 3.27% 6.28% -6.39% 4.12% 5.65% 9.80% 2.22% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 244.64 167.83 63.73 297.26 236.50 162.70 59.88 155.34%
EPS 4.98 6.26 -9.49 6.27 8.87 9.80 2.23 70.76%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.519 1.00 1.487 1.523 1.57 1.00 1.00 32.10%
Adjusted Per Share Value based on latest NOSH - 41,739
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 44.02 30.07 11.45 53.40 42.49 29.23 10.77 155.41%
EPS 0.89 1.13 -1.71 1.13 1.59 1.76 0.40 70.34%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
NAPS 0.2733 0.1792 0.267 0.2736 0.2821 0.1797 0.1799 32.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.73 0.81 0.93 0.97 1.03 1.00 1.00 -
P/RPS 0.30 0.48 1.46 0.33 0.44 0.61 1.67 -68.12%
P/EPS 14.68 12.90 -9.79 15.47 11.62 10.21 44.96 -52.55%
EY 6.81 7.75 -10.21 6.47 8.61 9.80 2.22 110.97%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.48 0.81 0.63 0.64 0.66 1.00 1.00 -38.66%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 30/11/04 26/08/04 27/05/04 25/02/04 21/11/03 -
Price 0.61 0.79 0.88 0.92 0.91 1.01 0.96 -
P/RPS 0.25 0.47 1.38 0.31 0.38 0.62 1.60 -70.95%
P/EPS 12.27 12.58 -9.27 14.67 10.27 10.31 43.16 -56.73%
EY 8.15 7.95 -10.79 6.82 9.74 9.70 2.32 130.91%
DY 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
P/NAPS 0.40 0.79 0.59 0.60 0.58 1.01 0.96 -44.18%

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