[ASIABRN] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 29.32%
YoY- -45.61%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 25,632 27,014 25,377 20,378 18,376 19,339 22,998 1.82%
PBT -1,808 -2,010 -1,947 1,091 1,000 -441 2,878 -
Tax 988 -2,744 862 -447 184 692 -838 -
NP -820 -4,754 -1,085 644 1,184 251 2,040 -
-
NP to SH -820 -4,754 -1,085 644 1,184 251 2,040 -
-
Tax Rate - - - 40.97% -18.40% - 29.12% -
Total Cost 26,452 31,768 26,462 19,734 17,192 19,088 20,958 3.95%
-
Net Worth 64,418 60,187 64,278 41,693 56,170 51,316 46,826 5.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,254 626 1,460 1,459 1,438 1,096 1,026 3.39%
Div Payout % 0.00% 0.00% 0.00% 226.60% 121.53% 437.01% 50.31% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 64,418 60,187 64,278 41,693 56,170 51,316 46,826 5.45%
NOSH 41,830 41,796 41,739 41,693 41,111 31,340 20,526 12.59%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -3.20% -17.60% -4.28% 3.16% 6.44% 1.30% 8.87% -
ROE -1.27% -7.90% -1.69% 1.54% 2.11% 0.49% 4.36% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.28 64.63 60.80 48.88 44.70 61.71 112.04 -9.56%
EPS -1.96 -11.38 -2.60 1.54 2.88 0.62 6.58 -
DPS 3.00 1.50 3.50 3.50 3.50 3.50 5.00 -8.15%
NAPS 1.54 1.44 1.54 1.00 1.3663 1.6374 2.2813 -6.33%
Adjusted Per Share Value based on latest NOSH - 41,693
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.02 11.61 10.91 8.76 7.90 8.31 9.89 1.81%
EPS -0.35 -2.04 -0.47 0.28 0.51 0.11 0.88 -
DPS 0.54 0.27 0.63 0.63 0.62 0.47 0.44 3.47%
NAPS 0.2769 0.2587 0.2763 0.1792 0.2414 0.2206 0.2013 5.45%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.46 0.65 0.97 0.85 1.07 1.02 2.30 -
P/RPS 0.75 1.01 1.60 1.74 2.39 1.65 2.05 -15.42%
P/EPS -23.47 -5.71 -37.32 55.03 37.15 127.36 23.14 -
EY -4.26 -17.50 -2.68 1.82 2.69 0.79 4.32 -
DY 6.52 2.31 3.61 4.12 3.27 3.43 2.17 20.11%
P/NAPS 0.30 0.45 0.63 0.85 0.78 0.62 1.01 -18.30%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 26/08/04 28/08/03 28/08/02 24/08/01 28/08/00 -
Price 0.49 0.53 0.92 1.02 1.05 1.24 2.26 -
P/RPS 0.80 0.82 1.51 2.09 2.35 2.01 2.02 -14.29%
P/EPS -25.00 -4.66 -35.39 66.04 36.46 154.83 22.74 -
EY -4.00 -21.46 -2.83 1.51 2.74 0.65 4.40 -
DY 6.12 2.83 3.80 3.43 3.33 2.82 2.21 18.49%
P/NAPS 0.32 0.37 0.60 1.02 0.77 0.76 0.99 -17.15%

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