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

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -81.99%
YoY- -2.92%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 30,556 30,734 26,627 25,067 24,123 22,642 20,028 7.29%
PBT 165 735 -1,678 1,674 1,623 -276 831 -23.61%
Tax -80 -402 -2,289 -743 -664 276 -332 -21.10%
NP 85 333 -3,967 931 959 0 499 -25.53%
-
NP to SH 85 333 -3,967 931 959 -457 499 -25.53%
-
Tax Rate 48.48% 54.69% - 44.38% 40.91% - 39.95% -
Total Cost 30,471 30,401 30,594 24,136 23,164 22,642 19,529 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 0.13% 0.79% -6.39% 2.22% 2.29% -0.89% 1.04% -
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 72.61 73.33 63.73 59.88 57.64 72.34 96.33 -4.59%
EPS 0.20 0.80 -9.49 2.23 2.29 -1.46 2.40 -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 13.13 13.21 11.45 10.77 10.37 9.73 8.61 7.28%
EPS 0.04 0.14 -1.71 0.40 0.41 -0.20 0.21 -24.13%
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 0.62 0.57 1.46 1.67 1.82 1.51 2.00 -17.72%
P/EPS 222.79 52.86 -9.79 44.96 45.82 -74.66 80.42 18.50%
EY 0.45 1.89 -10.21 2.22 2.18 -1.34 1.24 -15.53%
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 0.66 0.61 1.38 1.60 1.73 1.94 1.97 -16.65%
P/EPS 237.65 56.64 -9.27 43.16 43.64 -95.89 79.17 20.09%
EY 0.42 1.77 -10.79 2.32 2.29 -1.04 1.26 -16.72%
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