[ASIABRN] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 12.55%
YoY- 371.71%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 28,181 42,659 24,123 18,376 25,629 36,634 22,642 15.72%
PBT 249 5,193 1,623 1,000 1,357 6,454 -276 -
Tax 249 -2,126 -664 184 -305 -2,803 276 -6.63%
NP 498 3,067 959 1,184 1,052 3,651 0 -
-
NP to SH 498 3,067 959 1,184 1,052 3,651 -457 -
-
Tax Rate -100.00% 40.94% 40.91% -18.40% 22.48% 43.43% - -
Total Cost 27,683 39,592 23,164 17,192 24,577 32,983 22,642 14.35%
-
Net Worth 42,608 61,880 41,853 56,170 58,110 53,884 51,086 -11.40%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 1,438 - - - -
Div Payout % - - - 121.53% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 42,608 61,880 41,853 56,170 58,110 53,884 51,086 -11.40%
NOSH 42,608 41,810 41,853 41,111 43,114 31,339 31,301 22.84%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.77% 7.19% 3.98% 6.44% 4.10% 9.97% 0.00% -
ROE 1.17% 4.96% 2.29% 2.11% 1.81% 6.78% -0.89% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 66.14 102.03 57.64 44.70 59.44 116.90 72.34 -5.80%
EPS 1.19 7.34 2.29 2.88 2.44 11.65 -1.46 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.00 1.48 1.00 1.3663 1.3478 1.7194 1.6321 -27.88%
Adjusted Per Share Value based on latest NOSH - 41,111
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.11 18.34 10.37 7.90 11.02 15.75 9.73 15.72%
EPS 0.21 1.32 0.41 0.51 0.45 1.57 -0.20 -
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.1831 0.266 0.1799 0.2414 0.2498 0.2316 0.2196 -11.42%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.88 0.93 1.05 1.07 1.18 1.40 1.09 -
P/RPS 1.33 0.91 1.82 2.39 1.99 1.20 1.51 -8.12%
P/EPS 75.29 12.68 45.82 37.15 48.36 12.02 -74.66 -
EY 1.33 7.89 2.18 2.69 2.07 8.32 -1.34 -
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 1.05 0.78 0.88 0.81 0.67 19.95%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 24/02/03 28/11/02 28/08/02 20/05/02 28/02/02 29/11/01 -
Price 0.80 0.86 1.00 1.05 1.25 1.20 1.40 -
P/RPS 1.21 0.84 1.73 2.35 2.10 1.03 1.94 -27.02%
P/EPS 68.45 11.72 43.64 36.46 51.23 10.30 -95.89 -
EY 1.46 8.53 2.29 2.74 1.95 9.71 -1.04 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 1.00 0.77 0.93 0.70 0.86 -4.71%

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