[ASIABRN] YoY 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- 265.99%
YoY- 107.99%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 42,023 43,092 46,960 43,335 42,942 42,659 36,634 2.31%
PBT 6,445 6,995 2,626 2,757 5,572 5,193 6,454 -0.02%
Tax -2,039 -2,843 -1,380 3,828 -2,406 -2,126 -2,803 -5.16%
NP 4,406 4,152 1,246 6,585 3,166 3,067 3,651 3.18%
-
NP to SH 4,406 4,152 1,246 6,585 3,166 3,067 3,651 3.18%
-
Tax Rate 31.64% 40.64% 52.55% -138.85% 43.18% 40.94% 43.43% -
Total Cost 37,617 38,940 45,714 36,750 39,776 39,592 32,983 2.21%
-
Net Worth 41,767 41,795 41,836 41,811 41,774 61,880 53,884 -4.15%
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 41,767 41,795 41,836 41,811 41,774 61,880 53,884 -4.15%
NOSH 41,767 41,795 41,836 41,811 41,774 41,810 31,339 4.90%
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 10.48% 9.64% 2.65% 15.20% 7.37% 7.19% 9.97% -
ROE 10.55% 9.93% 2.98% 15.75% 7.58% 4.96% 6.78% -
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 100.61 103.10 112.25 103.64 102.79 102.03 116.90 -2.46%
EPS 10.54 9.94 2.98 15.76 7.58 7.34 11.65 -1.65%
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 18.06 18.52 20.19 18.63 18.46 18.34 15.75 2.30%
EPS 1.89 1.78 0.54 2.83 1.36 1.32 1.57 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1797 0.1798 0.1797 0.1796 0.266 0.2316 -4.15%
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 0.72 0.48 0.38 0.78 0.97 0.91 1.20 -8.15%
P/EPS 6.83 5.03 14.44 5.14 13.19 12.68 12.02 -8.98%
EY 14.65 19.87 6.93 19.44 7.58 7.89 8.32 9.88%
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 0.66 0.49 0.40 0.76 0.98 0.84 1.03 -7.14%
P/EPS 6.26 5.13 15.11 5.02 13.33 11.72 10.30 -7.96%
EY 15.98 19.48 6.62 19.94 7.50 8.53 9.71 8.65%
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