[ASIABRN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 12.39%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 68,009 25,067 115,341 94,963 66,782 24,123 103,280 -24.25%
PBT 7,246 1,674 8,155 7,065 6,816 1,623 8,368 -9.12%
Tax -3,150 -743 -2,987 -2,540 -2,790 -664 -3,071 1.70%
NP 4,096 931 5,168 4,525 4,026 959 5,297 -15.71%
-
NP to SH 4,096 931 5,168 4,525 4,026 959 5,297 -15.71%
-
Tax Rate 43.47% 44.38% 36.63% 35.95% 40.93% 40.91% 36.70% -
Total Cost 63,913 24,136 110,173 90,438 62,756 23,164 97,983 -24.72%
-
Net Worth 41,801 41,859 62,263 41,808 61,866 41,853 56,103 -17.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,462 - - - 1,437 -
Div Payout % - - 28.30% - - - 27.13% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 41,801 41,859 62,263 41,808 61,866 41,853 56,103 -17.76%
NOSH 41,801 41,859 41,787 41,808 41,801 41,853 41,062 1.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.02% 3.71% 4.48% 4.77% 6.03% 3.98% 5.13% -
ROE 9.80% 2.22% 8.30% 10.82% 6.51% 2.29% 9.44% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 162.70 59.88 276.02 227.14 159.76 57.64 251.52 -25.14%
EPS 9.80 2.23 12.37 10.83 9.63 2.29 12.90 -16.70%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.00 1.49 1.00 1.48 1.00 1.3663 -18.73%
Adjusted Per Share Value based on latest NOSH - 42,608
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 29.23 10.77 49.58 40.82 28.71 10.37 44.39 -24.25%
EPS 1.76 0.40 2.22 1.95 1.73 0.41 2.28 -15.81%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.62 -
NAPS 0.1797 0.1799 0.2676 0.1797 0.2659 0.1799 0.2412 -17.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 1.00 0.85 0.88 0.93 1.05 1.07 -
P/RPS 0.61 1.67 0.31 0.39 0.58 1.82 0.43 26.17%
P/EPS 10.21 44.96 6.87 8.13 9.66 45.82 8.29 14.85%
EY 9.80 2.22 14.55 12.30 10.36 2.18 12.06 -12.88%
DY 0.00 0.00 4.12 0.00 0.00 0.00 3.27 -
P/NAPS 1.00 1.00 0.57 0.88 0.63 1.05 0.78 17.96%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 28/08/03 28/05/03 24/02/03 28/11/02 28/08/02 -
Price 1.01 0.96 1.02 0.80 0.86 1.00 1.05 -
P/RPS 0.62 1.60 0.37 0.35 0.54 1.73 0.42 29.55%
P/EPS 10.31 43.16 8.25 7.39 8.93 43.64 8.14 17.01%
EY 9.70 2.32 12.12 13.53 11.20 2.29 12.29 -14.55%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.33 -
P/NAPS 1.01 0.96 0.68 0.80 0.58 1.00 0.77 19.76%

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