[ASIABRN] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -20.51%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 114,835 106,795 110,221 102,407 98,852 94,963 84,904 5.15%
PBT 12,368 7,702 4,969 853 6,543 7,065 7,533 8.60%
Tax -3,912 -3,143 -2,717 1,228 -2,838 -2,540 -3,289 2.93%
NP 8,456 4,559 2,252 2,081 3,705 4,525 4,244 12.16%
-
NP to SH 8,456 4,559 2,252 2,081 3,705 4,525 4,244 12.16%
-
Tax Rate 31.63% 40.81% 54.68% -143.96% 43.37% 35.95% 43.66% -
Total Cost 106,379 102,236 107,969 100,326 95,147 90,438 80,660 4.71%
-
Net Worth 41,789 41,802 41,763 63,586 65,623 41,808 55,373 -4.57%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 41,789 41,802 41,763 63,586 65,623 41,808 55,373 -4.57%
NOSH 41,789 41,802 41,763 41,860 41,798 41,808 41,084 0.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.36% 4.27% 2.04% 2.03% 3.75% 4.77% 5.00% -
ROE 20.23% 10.91% 5.39% 3.27% 5.65% 10.82% 7.66% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 274.80 255.48 263.91 244.64 236.50 227.14 206.66 4.85%
EPS 20.24 10.91 5.39 4.98 8.87 10.83 10.33 11.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.519 1.57 1.00 1.3478 -4.84%
Adjusted Per Share Value based on latest NOSH - 41,999
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 49.36 45.90 47.38 44.02 42.49 40.82 36.49 5.15%
EPS 3.63 1.96 0.97 0.89 1.59 1.95 1.82 12.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1797 0.1795 0.2733 0.2821 0.1797 0.238 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.70 0.57 0.49 0.73 1.03 0.88 1.18 -
P/RPS 0.25 0.22 0.19 0.30 0.44 0.39 0.57 -12.82%
P/EPS 3.46 5.23 9.09 14.68 11.62 8.13 11.42 -18.03%
EY 28.91 19.13 11.00 6.81 8.61 12.30 8.75 22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.49 0.48 0.66 0.88 0.88 -3.73%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 29/05/07 25/05/06 26/05/05 27/05/04 28/05/03 20/05/02 -
Price 0.68 0.62 0.52 0.61 0.91 0.80 1.25 -
P/RPS 0.25 0.24 0.20 0.25 0.38 0.35 0.60 -13.56%
P/EPS 3.36 5.68 9.64 12.27 10.27 7.39 12.10 -19.21%
EY 29.76 17.59 10.37 8.15 9.74 13.53 8.26 23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.52 0.40 0.58 0.80 0.93 -5.07%

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