[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -109.95%
YoY- -191.58%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 103,280 84,904 59,275 22,642 99,561 80,222 57,018 48.75%
PBT 8,368 7,533 6,177 -276 6,560 6,930 5,542 31.71%
Tax -3,071 -3,289 -2,984 276 -1,968 -2,633 -2,217 24.33%
NP 5,297 4,244 3,193 0 4,592 4,297 3,325 36.51%
-
NP to SH 5,297 4,244 3,193 -457 4,592 4,297 3,325 36.51%
-
Tax Rate 36.70% 43.66% 48.31% - 30.00% 37.99% 40.00% -
Total Cost 97,983 80,660 56,082 22,642 94,969 75,925 53,693 49.49%
-
Net Worth 56,103 55,373 53,876 51,086 51,179 51,829 50,906 6.71%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,437 - - - 1,093 - - -
Div Payout % 27.13% - - - 23.82% - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 56,103 55,373 53,876 51,086 51,179 51,829 50,906 6.71%
NOSH 41,062 41,084 31,334 31,301 31,256 31,250 20,833 57.39%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.13% 5.00% 5.39% 0.00% 4.61% 5.36% 5.83% -
ROE 9.44% 7.66% 5.93% -0.89% 8.97% 8.29% 6.53% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 251.52 206.66 189.17 72.34 318.53 256.70 273.69 -5.49%
EPS 12.90 10.33 10.19 -1.46 11.37 13.75 15.96 -13.26%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.3663 1.3478 1.7194 1.6321 1.6374 1.6585 2.4435 -32.20%
Adjusted Per Share Value based on latest NOSH - 31,301
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.39 36.49 25.48 9.73 42.79 34.48 24.51 48.74%
EPS 2.28 1.82 1.37 -0.20 1.97 1.85 1.43 36.59%
DPS 0.62 0.00 0.00 0.00 0.47 0.00 0.00 -
NAPS 0.2412 0.238 0.2316 0.2196 0.22 0.2228 0.2188 6.73%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.07 1.18 1.40 1.09 1.02 1.00 1.50 -
P/RPS 0.43 0.57 0.74 1.51 0.32 0.39 0.55 -15.17%
P/EPS 8.29 11.42 13.74 -74.66 6.94 7.27 9.40 -8.05%
EY 12.06 8.75 7.28 -1.34 14.40 13.75 10.64 8.73%
DY 3.27 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.78 0.88 0.81 0.67 0.62 0.60 0.61 17.86%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 25/05/01 26/02/01 -
Price 1.05 1.25 1.20 1.40 1.24 1.02 1.30 -
P/RPS 0.42 0.60 0.63 1.94 0.39 0.40 0.47 -7.24%
P/EPS 8.14 12.10 11.78 -95.89 8.44 7.42 8.15 -0.08%
EY 12.29 8.26 8.49 -1.04 11.85 13.48 12.28 0.05%
DY 3.33 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.77 0.93 0.70 0.86 0.76 0.62 0.53 28.36%

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