[ASIABRN] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 165.99%
YoY- -36.08%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 78,614 73,648 77,694 69,963 68,009 66,782 59,275 4.81%
PBT 10,869 7,160 3,361 1,080 7,246 6,816 6,177 9.87%
Tax -3,438 -2,923 -1,782 1,538 -3,150 -2,790 -2,984 2.38%
NP 7,431 4,237 1,579 2,618 4,096 4,026 3,193 15.11%
-
NP to SH 7,431 4,237 1,579 2,618 4,096 4,026 3,193 15.11%
-
Tax Rate 31.63% 40.82% 53.02% -142.41% 43.47% 40.93% 48.31% -
Total Cost 71,183 69,411 76,115 67,345 63,913 62,756 56,082 4.05%
-
Net Worth 41,792 41,789 41,763 41,687 41,801 61,866 53,876 -4.14%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,792 41,789 41,763 41,687 41,801 61,866 53,876 -4.14%
NOSH 41,792 41,789 41,763 41,687 41,801 41,801 31,334 4.91%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.45% 5.75% 2.03% 3.74% 6.02% 6.03% 5.39% -
ROE 17.78% 10.14% 3.78% 6.28% 9.80% 6.51% 5.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 188.11 176.23 186.03 167.83 162.70 159.76 189.17 -0.09%
EPS 17.78 10.14 3.78 6.26 9.80 9.63 10.19 9.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.48 1.7194 -8.63%
Adjusted Per Share Value based on latest NOSH - 41,811
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 33.79 31.66 33.40 30.07 29.23 28.71 25.48 4.81%
EPS 3.19 1.82 0.68 1.13 1.76 1.73 1.37 15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1796 0.1795 0.1792 0.1797 0.2659 0.2316 -4.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.72 0.50 0.43 0.81 1.00 0.93 1.40 -
P/RPS 0.38 0.28 0.23 0.48 0.61 0.58 0.74 -10.50%
P/EPS 4.05 4.93 11.37 12.90 10.21 9.66 13.74 -18.41%
EY 24.70 20.28 8.79 7.75 9.80 10.36 7.28 22.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.50 0.43 0.81 1.00 0.63 0.81 -1.94%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 13/02/07 28/02/06 25/02/05 25/02/04 24/02/03 28/02/02 -
Price 0.66 0.51 0.45 0.79 1.01 0.86 1.20 -
P/RPS 0.35 0.29 0.24 0.47 0.62 0.54 0.63 -9.32%
P/EPS 3.71 5.03 11.90 12.58 10.31 8.93 11.78 -17.50%
EY 26.94 19.88 8.40 7.95 9.70 11.20 8.49 21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.45 0.79 1.01 0.58 0.70 -0.97%

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