[ASIABRN] QoQ 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- -83.76%
YoY- -52.66%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 42,942 25,067 20,378 28,181 42,659 24,123 18,376 75.82%
PBT 5,572 1,674 1,091 249 5,193 1,623 1,000 213.31%
Tax -2,406 -743 -447 249 -2,126 -664 184 -
NP 3,166 931 644 498 3,067 959 1,184 92.30%
-
NP to SH 3,166 931 644 498 3,067 959 1,184 92.30%
-
Tax Rate 43.18% 44.38% 40.97% -100.00% 40.94% 40.91% -18.40% -
Total Cost 39,776 24,136 19,734 27,683 39,592 23,164 17,192 74.66%
-
Net Worth 41,774 41,859 41,693 42,608 61,880 41,853 56,170 -17.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 1,459 - - - 1,438 -
Div Payout % - - 226.60% - - - 121.53% -
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 41,774 41,859 41,693 42,608 61,880 41,853 56,170 -17.86%
NOSH 41,774 41,859 41,693 42,608 41,810 41,853 41,111 1.06%
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 7.37% 3.71% 3.16% 1.77% 7.19% 3.98% 6.44% -
ROE 7.58% 2.22% 1.54% 1.17% 4.96% 2.29% 2.11% -
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 102.79 59.88 48.88 66.14 102.03 57.64 44.70 73.95%
EPS 7.58 2.23 1.54 1.19 7.34 2.29 2.88 90.29%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.00 1.00 1.00 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 18.46 10.77 8.76 12.11 18.34 10.37 7.90 75.81%
EPS 1.36 0.40 0.28 0.21 1.32 0.41 0.51 91.95%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.62 -
NAPS 0.1796 0.1799 0.1792 0.1831 0.266 0.1799 0.2414 -17.84%
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 0.97 1.67 1.74 1.33 0.91 1.82 2.39 -45.09%
P/EPS 13.19 44.96 55.03 75.29 12.68 45.82 37.15 -49.76%
EY 7.58 2.22 1.82 1.33 7.89 2.18 2.69 99.12%
DY 0.00 0.00 4.12 0.00 0.00 0.00 3.27 -
P/NAPS 1.00 1.00 0.85 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 0.98 1.60 2.09 1.21 0.84 1.73 2.35 -44.09%
P/EPS 13.33 43.16 66.04 68.45 11.72 43.64 36.46 -48.77%
EY 7.50 2.32 1.51 1.46 8.53 2.29 2.74 95.31%
DY 0.00 0.00 3.43 0.00 0.00 0.00 3.33 -
P/NAPS 1.01 0.96 1.02 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