[ASIABRN] YoY Quarter Result on 30-Sep-2002 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -19.0%
YoY- 309.85%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 30,734 26,627 25,067 24,123 22,642 20,028 19,571 -0.47%
PBT 735 -1,678 1,674 1,623 -276 831 649 -0.13%
Tax -402 -2,289 -743 -664 276 -332 -214 -0.66%
NP 333 -3,967 931 959 0 499 435 0.28%
-
NP to SH 333 -3,967 931 959 -457 499 435 0.28%
-
Tax Rate 54.69% - 44.38% 40.91% - 39.95% 32.97% -
Total Cost 30,401 30,594 24,136 23,164 22,642 19,529 19,136 -0.49%
-
Net Worth 41,910 62,125 41,859 41,853 51,086 47,941 41,678 -0.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 41,910 62,125 41,859 41,853 51,086 47,941 41,678 -0.00%
NOSH 41,910 41,778 41,859 41,853 31,301 20,791 20,422 -0.76%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.08% -14.90% 3.71% 3.98% 0.00% 2.49% 2.22% -
ROE 0.79% -6.39% 2.22% 2.29% -0.89% 1.04% 1.04% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 73.33 63.73 59.88 57.64 72.34 96.33 95.83 0.28%
EPS 0.80 -9.49 2.23 2.29 -1.46 2.40 2.13 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.487 1.00 1.00 1.6321 2.3058 2.0408 0.76%
Adjusted Per Share Value based on latest NOSH - 41,853
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 13.21 11.45 10.77 10.37 9.73 8.61 8.41 -0.47%
EPS 0.14 -1.71 0.40 0.41 -0.20 0.21 0.19 0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.267 0.1799 0.1799 0.2196 0.2061 0.1791 -0.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.42 0.93 1.00 1.05 1.09 1.93 0.00 -
P/RPS 0.57 1.46 1.67 1.82 1.51 2.00 0.00 -100.00%
P/EPS 52.86 -9.79 44.96 45.82 -74.66 80.42 0.00 -100.00%
EY 1.89 -10.21 2.22 2.18 -1.34 1.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.63 1.00 1.05 0.67 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 21/11/03 28/11/02 29/11/01 28/11/00 27/11/99 -
Price 0.45 0.88 0.96 1.00 1.40 1.90 0.00 -
P/RPS 0.61 1.38 1.60 1.73 1.94 1.97 0.00 -100.00%
P/EPS 56.64 -9.27 43.16 43.64 -95.89 79.17 0.00 -100.00%
EY 1.77 -10.79 2.32 2.29 -1.04 1.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.96 1.00 0.86 0.82 0.00 -100.00%

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