[ASIABRN] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -27.94%
YoY- -2.92%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 122,224 122,936 106,508 100,268 96,492 90,568 80,112 7.29%
PBT 660 2,940 -6,712 6,696 6,492 -1,104 3,324 -23.61%
Tax -320 -1,608 -9,156 -2,972 -2,656 1,104 -1,328 -21.10%
NP 340 1,332 -15,868 3,724 3,836 0 1,996 -25.53%
-
NP to SH 340 1,332 -15,868 3,724 3,836 -1,828 1,996 -25.53%
-
Tax Rate 48.48% 54.69% - 44.38% 40.91% - 39.95% -
Total Cost 121,884 121,604 122,376 96,544 92,656 90,568 78,116 7.69%
-
Net Worth 64,808 41,910 62,125 41,859 41,853 51,086 47,941 5.15%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 64,808 41,910 62,125 41,859 41,853 51,086 47,941 5.15%
NOSH 42,083 41,910 41,778 41,859 41,853 31,301 20,791 12.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.28% 1.08% -14.90% 3.71% 3.98% 0.00% 2.49% -
ROE 0.52% 3.18% -25.54% 8.90% 9.17% -3.58% 4.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 290.43 293.33 254.93 239.53 230.55 289.34 385.31 -4.60%
EPS 0.80 3.20 -37.96 8.92 9.16 -5.84 9.60 -33.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.487 1.00 1.00 1.6321 2.3058 -6.50%
Adjusted Per Share Value based on latest NOSH - 41,859
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 52.54 52.84 45.78 43.10 41.48 38.93 34.43 7.29%
EPS 0.15 0.57 -6.82 1.60 1.65 -0.79 0.86 -25.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2786 0.1801 0.267 0.1799 0.1799 0.2196 0.2061 5.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.45 0.42 0.93 1.00 1.05 1.09 1.93 -
P/RPS 0.15 0.14 0.36 0.42 0.46 0.38 0.50 -18.17%
P/EPS 55.70 13.21 -2.45 11.24 11.46 -18.66 20.10 18.50%
EY 1.80 7.57 -40.84 8.90 8.73 -5.36 4.97 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.42 0.63 1.00 1.05 0.67 0.84 -16.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 30/11/04 21/11/03 28/11/02 29/11/01 28/11/00 -
Price 0.48 0.45 0.88 0.96 1.00 1.40 1.90 -
P/RPS 0.17 0.15 0.35 0.40 0.43 0.48 0.49 -16.16%
P/EPS 59.41 14.16 -2.32 10.79 10.91 -23.97 19.79 20.09%
EY 1.68 7.06 -43.16 9.27 9.17 -4.17 5.05 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.45 0.59 0.96 1.00 0.86 0.82 -14.95%

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