[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -81.9%
YoY- 309.85%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 115,341 94,963 66,782 24,123 103,280 84,904 59,275 56.05%
PBT 8,155 7,065 6,816 1,623 8,368 7,533 6,177 20.40%
Tax -2,987 -2,540 -2,790 -664 -3,071 -3,289 -2,984 0.06%
NP 5,168 4,525 4,026 959 5,297 4,244 3,193 37.97%
-
NP to SH 5,168 4,525 4,026 959 5,297 4,244 3,193 37.97%
-
Tax Rate 36.63% 35.95% 40.93% 40.91% 36.70% 43.66% 48.31% -
Total Cost 110,173 90,438 62,756 23,164 97,983 80,660 56,082 57.05%
-
Net Worth 62,263 41,808 61,866 41,853 56,103 55,373 53,876 10.15%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,462 - - - 1,437 - - -
Div Payout % 28.30% - - - 27.13% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 62,263 41,808 61,866 41,853 56,103 55,373 53,876 10.15%
NOSH 41,787 41,808 41,801 41,853 41,062 41,084 31,334 21.22%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.48% 4.77% 6.03% 3.98% 5.13% 5.00% 5.39% -
ROE 8.30% 10.82% 6.51% 2.29% 9.44% 7.66% 5.93% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 276.02 227.14 159.76 57.64 251.52 206.66 189.17 28.73%
EPS 12.37 10.83 9.63 2.29 12.90 10.33 10.19 13.83%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.49 1.00 1.48 1.00 1.3663 1.3478 1.7194 -9.12%
Adjusted Per Share Value based on latest NOSH - 41,853
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.58 40.82 28.71 10.37 44.39 36.49 25.48 56.05%
EPS 2.22 1.95 1.73 0.41 2.28 1.82 1.37 38.08%
DPS 0.63 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.2676 0.1797 0.2659 0.1799 0.2412 0.238 0.2316 10.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.85 0.88 0.93 1.05 1.07 1.18 1.40 -
P/RPS 0.31 0.39 0.58 1.82 0.43 0.57 0.74 -44.10%
P/EPS 6.87 8.13 9.66 45.82 8.29 11.42 13.74 -37.08%
EY 14.55 12.30 10.36 2.18 12.06 8.75 7.28 58.86%
DY 4.12 0.00 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 0.57 0.88 0.63 1.05 0.78 0.88 0.81 -20.93%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 28/11/02 28/08/02 20/05/02 28/02/02 -
Price 1.02 0.80 0.86 1.00 1.05 1.25 1.20 -
P/RPS 0.37 0.35 0.54 1.73 0.42 0.60 0.63 -29.93%
P/EPS 8.25 7.39 8.93 43.64 8.14 12.10 11.78 -21.18%
EY 12.12 13.53 11.20 2.29 12.29 8.26 8.49 26.86%
DY 3.43 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.68 0.80 0.58 1.00 0.77 0.93 0.70 -1.91%

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