[ASIABRN] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 319.81%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 77,694 69,963 68,009 66,782 59,275 57,018 47,150 -0.52%
PBT 3,361 1,080 7,246 6,816 6,177 5,542 3,204 -0.05%
Tax -1,782 1,538 -3,150 -2,790 -2,984 -2,217 -1,057 -0.55%
NP 1,579 2,618 4,096 4,026 3,193 3,325 2,147 0.32%
-
NP to SH 1,579 2,618 4,096 4,026 3,193 3,325 2,147 0.32%
-
Tax Rate 53.02% -142.41% 43.47% 40.93% 48.31% 40.00% 32.99% -
Total Cost 76,115 67,345 63,913 62,756 56,082 53,693 45,003 -0.55%
-
Net Worth 41,763 41,687 41,801 61,866 53,876 50,906 43,405 0.04%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 41,763 41,687 41,801 61,866 53,876 50,906 43,405 0.04%
NOSH 41,763 41,687 41,801 41,801 31,334 20,833 20,408 -0.75%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.03% 3.74% 6.02% 6.03% 5.39% 5.83% 4.55% -
ROE 3.78% 6.28% 9.80% 6.51% 5.93% 6.53% 4.95% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 186.03 167.83 162.70 159.76 189.17 273.69 231.03 0.23%
EPS 3.78 6.26 9.80 9.63 10.19 15.96 10.52 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.48 1.7194 2.4435 2.1268 0.80%
Adjusted Per Share Value based on latest NOSH - 41,810
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 33.40 30.07 29.23 28.71 25.48 24.51 20.27 -0.52%
EPS 0.68 1.13 1.76 1.73 1.37 1.43 0.92 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1792 0.1797 0.2659 0.2316 0.2188 0.1866 0.04%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.43 0.81 1.00 0.93 1.40 1.50 0.00 -
P/RPS 0.23 0.48 0.61 0.58 0.74 0.55 0.00 -100.00%
P/EPS 11.37 12.90 10.21 9.66 13.74 9.40 0.00 -100.00%
EY 8.79 7.75 9.80 10.36 7.28 10.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.81 1.00 0.63 0.81 0.61 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 25/02/04 24/02/03 28/02/02 26/02/01 29/02/00 -
Price 0.45 0.79 1.01 0.86 1.20 1.30 2.73 -
P/RPS 0.24 0.47 0.62 0.54 0.63 0.47 1.18 1.70%
P/EPS 11.90 12.58 10.31 8.93 11.78 8.15 25.95 0.83%
EY 8.40 7.95 9.70 11.20 8.49 12.28 3.85 -0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.79 1.01 0.58 0.70 0.53 1.28 1.11%

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