[ASIABRN] YoY TTM Result on 30-Jun-2002 [#4]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 7.89%
YoY- 24.14%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 129,421 124,230 115,341 103,281 99,561 96,589 13,328 -2.38%
PBT -1,158 4,596 8,156 8,368 6,489 9,208 -736 -0.48%
Tax -1,515 -1,975 -2,988 -2,722 -1,941 -2,927 736 -
NP -2,673 2,621 5,168 5,646 4,548 6,281 0 -100.00%
-
NP to SH -2,673 2,621 5,168 5,646 4,548 6,281 -736 -1.36%
-
Tax Rate - 42.97% 36.64% 32.53% 29.91% 31.79% - -
Total Cost 132,094 121,609 110,173 97,635 95,013 90,308 13,328 -2.40%
-
Net Worth 60,187 64,278 41,693 41,111 51,316 46,826 40,361 -0.42%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 626 1,460 1,459 1,438 1,096 1,026 - -100.00%
Div Payout % 0.00% 55.74% 28.24% 25.49% 24.12% 16.34% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 60,187 64,278 41,693 41,111 51,316 46,826 40,361 -0.42%
NOSH 41,796 41,739 41,693 41,111 31,340 20,526 19,999 -0.78%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -2.07% 2.11% 4.48% 5.47% 4.57% 6.50% 0.00% -
ROE -4.44% 4.08% 12.40% 13.73% 8.86% 13.41% -1.82% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 309.64 297.63 276.64 251.22 317.68 470.56 66.64 -1.61%
EPS -6.40 6.28 12.40 13.73 14.51 30.60 -3.68 -0.58%
DPS 1.50 3.50 3.50 3.50 3.50 5.00 0.00 -100.00%
NAPS 1.44 1.54 1.00 1.00 1.6374 2.2813 2.0181 0.35%
Adjusted Per Share Value based on latest NOSH - 41,111
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 55.63 53.40 49.58 44.39 42.79 41.52 5.73 -2.38%
EPS -1.15 1.13 2.22 2.43 1.95 2.70 -0.32 -1.35%
DPS 0.27 0.63 0.63 0.62 0.47 0.44 0.00 -100.00%
NAPS 0.2587 0.2763 0.1792 0.1767 0.2206 0.2013 0.1735 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.65 0.97 0.85 1.07 1.02 2.30 0.00 -
P/RPS 0.21 0.33 0.31 0.43 0.32 0.49 0.00 -100.00%
P/EPS -10.16 15.45 6.86 7.79 7.03 7.52 0.00 -100.00%
EY -9.84 6.47 14.58 12.84 14.23 13.30 0.00 -100.00%
DY 2.31 3.61 4.12 3.27 3.43 2.17 0.00 -100.00%
P/NAPS 0.45 0.63 0.85 1.07 0.62 1.01 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 26/08/04 28/08/03 28/08/02 24/08/01 28/08/00 - -
Price 0.53 0.92 1.02 1.05 1.24 2.26 0.00 -
P/RPS 0.17 0.31 0.37 0.42 0.39 0.48 0.00 -100.00%
P/EPS -8.29 14.65 8.23 7.65 8.54 7.39 0.00 -100.00%
EY -12.07 6.83 12.15 13.08 11.70 13.54 0.00 -100.00%
DY 2.83 3.80 3.43 3.33 2.82 2.21 0.00 -100.00%
P/NAPS 0.37 0.60 1.02 1.05 0.76 0.99 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