[ASIABRN] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 240.06%
YoY- 3.23%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 43,092 46,960 43,335 42,942 42,659 36,634 36,990 2.57%
PBT 6,995 2,626 2,757 5,572 5,193 6,454 4,711 6.80%
Tax -2,843 -1,380 3,828 -2,406 -2,126 -2,803 -1,885 7.08%
NP 4,152 1,246 6,585 3,166 3,067 3,651 2,826 6.61%
-
NP to SH 4,152 1,246 6,585 3,166 3,067 3,651 2,826 6.61%
-
Tax Rate 40.64% 52.55% -138.85% 43.18% 40.94% 43.43% 40.01% -
Total Cost 38,940 45,714 36,750 39,776 39,592 32,983 34,164 2.20%
-
Net Worth 41,795 41,836 41,811 41,774 61,880 53,884 50,924 -3.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 41,795 41,836 41,811 41,774 61,880 53,884 50,924 -3.23%
NOSH 41,795 41,836 41,811 41,774 41,810 31,339 20,840 12.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.64% 2.65% 15.20% 7.37% 7.19% 9.97% 7.64% -
ROE 9.93% 2.98% 15.75% 7.58% 4.96% 6.78% 5.55% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 103.10 112.25 103.64 102.79 102.03 116.90 177.49 -8.65%
EPS 9.94 2.98 15.76 7.58 7.34 11.65 13.56 -5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.48 1.7194 2.4435 -13.82%
Adjusted Per Share Value based on latest NOSH - 41,774
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.52 20.19 18.63 18.46 18.34 15.75 15.90 2.57%
EPS 1.78 0.54 2.83 1.36 1.32 1.57 1.21 6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1797 0.1798 0.1797 0.1796 0.266 0.2316 0.2189 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.43 0.81 1.00 0.93 1.40 1.50 -
P/RPS 0.48 0.38 0.78 0.97 0.91 1.20 0.85 -9.08%
P/EPS 5.03 14.44 5.14 13.19 12.68 12.02 11.06 -12.30%
EY 19.87 6.93 19.44 7.58 7.89 8.32 9.04 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.81 1.00 0.63 0.81 0.61 -3.25%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 28/02/06 25/02/05 25/02/04 24/02/03 28/02/02 26/02/01 -
Price 0.51 0.45 0.79 1.01 0.86 1.20 1.30 -
P/RPS 0.49 0.40 0.76 0.98 0.84 1.03 0.73 -6.42%
P/EPS 5.13 15.11 5.02 13.33 11.72 10.30 9.59 -9.89%
EY 19.48 6.62 19.94 7.50 8.53 9.71 10.43 10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.79 1.01 0.58 0.70 0.53 -0.63%

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