[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 112.46%
YoY- 108.39%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 135,853 110,221 77,694 30,734 129,421 102,407 69,963 55.83%
PBT 3,161 4,969 3,361 735 -1,158 853 1,080 105.01%
Tax -1,729 -2,717 -1,782 -402 -1,515 1,228 1,538 -
NP 1,432 2,252 1,579 333 -2,673 2,081 2,618 -33.19%
-
NP to SH 1,432 2,252 1,579 333 -2,673 2,081 2,618 -33.19%
-
Tax Rate 54.70% 54.68% 53.02% 54.69% - -143.96% -142.41% -
Total Cost 134,421 107,969 76,115 30,401 132,094 100,326 67,345 58.72%
-
Net Worth 64,412 41,763 41,763 41,910 62,969 63,586 41,687 33.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,254 - - - 626 - - -
Div Payout % 87.62% - - - 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,412 41,763 41,763 41,910 62,969 63,586 41,687 33.75%
NOSH 41,826 41,763 41,763 41,910 41,784 41,860 41,687 0.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.05% 2.04% 2.03% 1.08% -2.07% 2.03% 3.74% -
ROE 2.22% 5.39% 3.78% 0.79% -4.24% 3.27% 6.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 324.80 263.91 186.03 73.33 309.73 244.64 167.83 55.48%
EPS 3.43 5.39 3.78 0.80 -6.40 4.98 6.26 -33.11%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.54 1.00 1.00 1.00 1.507 1.519 1.00 33.46%
Adjusted Per Share Value based on latest NOSH - 41,910
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.39 47.38 33.40 13.21 55.63 44.02 30.07 55.83%
EPS 0.62 0.97 0.68 0.14 -1.15 0.89 1.13 -33.05%
DPS 0.54 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.2769 0.1795 0.1795 0.1801 0.2707 0.2733 0.1792 33.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.46 0.49 0.43 0.42 0.65 0.73 0.81 -
P/RPS 0.14 0.19 0.23 0.57 0.21 0.30 0.48 -56.11%
P/EPS 13.44 9.09 11.37 52.86 -10.16 14.68 12.90 2.77%
EY 7.44 11.00 8.79 1.89 -9.84 6.81 7.75 -2.69%
DY 6.52 0.00 0.00 0.00 2.31 0.00 0.00 -
P/NAPS 0.30 0.49 0.43 0.42 0.43 0.48 0.81 -48.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 26/05/05 25/02/05 -
Price 0.49 0.52 0.45 0.45 0.53 0.61 0.79 -
P/RPS 0.15 0.20 0.24 0.61 0.17 0.25 0.47 -53.39%
P/EPS 14.31 9.64 11.90 56.64 -8.29 12.27 12.58 8.99%
EY 6.99 10.37 8.40 1.77 -12.07 8.15 7.95 -8.24%
DY 6.12 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.32 0.52 0.45 0.45 0.35 0.40 0.79 -45.34%

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