[ASIABRN] QoQ 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- -19.0%
YoY- 309.85%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 20,378 28,181 42,659 24,123 18,376 25,629 36,634 -32.43%
PBT 1,091 249 5,193 1,623 1,000 1,357 6,454 -69.52%
Tax -447 249 -2,126 -664 184 -305 -2,803 -70.69%
NP 644 498 3,067 959 1,184 1,052 3,651 -68.64%
-
NP to SH 644 498 3,067 959 1,184 1,052 3,651 -68.64%
-
Tax Rate 40.97% -100.00% 40.94% 40.91% -18.40% 22.48% 43.43% -
Total Cost 19,734 27,683 39,592 23,164 17,192 24,577 32,983 -29.06%
-
Net Worth 41,693 42,608 61,880 41,853 56,170 58,110 53,884 -15.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 1,459 - - - 1,438 - - -
Div Payout % 226.60% - - - 121.53% - - -
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 41,693 42,608 61,880 41,853 56,170 58,110 53,884 -15.75%
NOSH 41,693 42,608 41,810 41,853 41,111 43,114 31,339 21.02%
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 3.16% 1.77% 7.19% 3.98% 6.44% 4.10% 9.97% -
ROE 1.54% 1.17% 4.96% 2.29% 2.11% 1.81% 6.78% -
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 48.88 66.14 102.03 57.64 44.70 59.44 116.90 -44.17%
EPS 1.54 1.19 7.34 2.29 2.88 2.44 11.65 -74.14%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.00 1.00 1.48 1.00 1.3663 1.3478 1.7194 -30.39%
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 8.76 12.11 18.34 10.37 7.90 11.02 15.75 -32.44%
EPS 0.28 0.21 1.32 0.41 0.51 0.45 1.57 -68.41%
DPS 0.63 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.1792 0.1831 0.266 0.1799 0.2414 0.2498 0.2316 -15.75%
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 1.74 1.33 0.91 1.82 2.39 1.99 1.20 28.19%
P/EPS 55.03 75.29 12.68 45.82 37.15 48.36 12.02 176.48%
EY 1.82 1.33 7.89 2.18 2.69 2.07 8.32 -63.79%
DY 4.12 0.00 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 0.85 0.88 0.63 1.05 0.78 0.88 0.81 3.27%
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 2.09 1.21 0.84 1.73 2.35 2.10 1.03 60.48%
P/EPS 66.04 68.45 11.72 43.64 36.46 51.23 10.30 246.30%
EY 1.51 1.46 8.53 2.29 2.74 1.95 9.71 -71.18%
DY 3.43 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.02 0.80 0.58 1.00 0.77 0.93 0.70 28.61%

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