[ASIABRN] YoY Annual (Unaudited) Result on 30-Jun-2003 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
YoY- -2.44%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 135,853 129,421 124,230 115,341 103,280 99,561 96,588 5.84%
PBT 3,161 -1,158 4,596 8,155 8,368 6,560 9,209 -16.31%
Tax -1,729 -1,515 -1,975 -2,987 -3,071 -1,968 -2,927 -8.39%
NP 1,432 -2,673 2,621 5,168 5,297 4,592 6,282 -21.83%
-
NP to SH 1,432 -2,673 2,621 5,168 5,297 4,592 6,282 -21.83%
-
Tax Rate 54.70% - 42.97% 36.63% 36.70% 30.00% 31.78% -
Total Cost 134,421 132,094 121,609 110,173 97,983 94,969 90,306 6.85%
-
Net Worth 64,412 62,969 63,648 62,263 56,103 51,179 46,813 5.46%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,254 626 1,462 1,462 1,437 1,093 1,026 3.39%
Div Payout % 87.62% 0.00% 55.81% 28.30% 27.13% 23.82% 16.33% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 64,412 62,969 63,648 62,263 56,103 51,179 46,813 5.46%
NOSH 41,826 41,784 41,791 41,787 41,062 31,256 20,520 12.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.05% -2.07% 2.11% 4.48% 5.13% 4.61% 6.50% -
ROE 2.22% -4.24% 4.12% 8.30% 9.44% 8.97% 13.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 324.80 309.73 297.26 276.02 251.52 318.53 470.69 -5.99%
EPS 3.43 -6.40 6.27 12.37 12.90 11.37 20.30 -25.63%
DPS 3.00 1.50 3.50 3.50 3.50 3.50 5.00 -8.15%
NAPS 1.54 1.507 1.523 1.49 1.3663 1.6374 2.2813 -6.33%
Adjusted Per Share Value based on latest NOSH - 41,693
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 58.39 55.63 53.40 49.58 44.39 42.79 41.52 5.84%
EPS 0.62 -1.15 1.13 2.22 2.28 1.97 2.70 -21.73%
DPS 0.54 0.27 0.63 0.63 0.62 0.47 0.44 3.47%
NAPS 0.2769 0.2707 0.2736 0.2676 0.2412 0.22 0.2012 5.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.46 0.65 0.97 0.85 1.07 1.02 2.30 -
P/RPS 0.14 0.21 0.33 0.31 0.43 0.32 0.49 -18.83%
P/EPS 13.44 -10.16 15.47 6.87 8.29 6.94 7.51 10.18%
EY 7.44 -9.84 6.47 14.55 12.06 14.40 13.31 -9.23%
DY 6.52 2.31 3.61 4.12 3.27 3.43 2.17 20.11%
P/NAPS 0.30 0.43 0.64 0.57 0.78 0.62 1.01 -18.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 26/08/04 28/08/03 28/08/02 24/08/01 28/08/00 -
Price 0.49 0.53 0.92 1.02 1.05 1.24 2.26 -
P/RPS 0.15 0.17 0.31 0.37 0.42 0.39 0.48 -17.61%
P/EPS 14.31 -8.29 14.67 8.25 8.14 8.44 7.38 11.66%
EY 6.99 -12.07 6.82 12.12 12.29 11.85 13.55 -10.44%
DY 6.12 2.83 3.80 3.43 3.33 2.82 2.21 18.49%
P/NAPS 0.32 0.35 0.60 0.68 0.77 0.76 0.99 -17.15%

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