[ASIABRN] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -9.82%
YoY- -0.86%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 137,236 127,784 119,231 113,339 104,244 103,220 73,591 10.93%
PBT 2,959 -1,095 7,634 8,065 6,927 9,808 6,330 -11.89%
Tax -5,461 2,091 -3,284 -2,877 -1,694 -3,471 -2,089 17.36%
NP -2,502 996 4,350 5,188 5,233 6,337 4,241 -
-
NP to SH -2,502 996 4,350 5,188 5,233 6,337 4,241 -
-
Tax Rate 184.56% - 43.02% 35.67% 24.46% 35.39% 33.00% -
Total Cost 139,738 126,788 114,881 108,151 99,011 96,883 69,350 12.37%
-
Net Worth 41,781 63,797 65,582 42,608 43,114 31,254 41,261 0.20%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 626 1,460 1,459 1,438 1,096 1,026 - -
Div Payout % 0.00% 146.67% 33.55% 27.73% 20.96% 16.20% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 41,781 63,797 65,582 42,608 43,114 31,254 41,261 0.20%
NOSH 41,781 41,999 41,772 42,608 43,114 31,254 20,630 12.47%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.82% 0.78% 3.65% 4.58% 5.02% 6.14% 5.76% -
ROE -5.99% 1.56% 6.63% 12.18% 12.14% 20.28% 10.28% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 328.46 304.25 285.43 266.00 241.78 330.26 356.71 -1.36%
EPS -5.99 2.37 10.41 12.18 12.14 20.28 20.56 -
DPS 1.50 3.50 3.50 3.38 2.54 3.28 0.00 -
NAPS 1.00 1.519 1.57 1.00 1.00 1.00 2.00 -10.90%
Adjusted Per Share Value based on latest NOSH - 42,608
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.99 54.93 51.25 48.72 44.81 44.37 31.63 10.94%
EPS -1.08 0.43 1.87 2.23 2.25 2.72 1.82 -
DPS 0.27 0.63 0.63 0.62 0.47 0.44 0.00 -
NAPS 0.1796 0.2742 0.2819 0.1831 0.1853 0.1343 0.1774 0.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.49 0.73 1.03 0.88 1.18 1.00 3.10 -
P/RPS 0.15 0.24 0.36 0.33 0.49 0.30 0.87 -25.38%
P/EPS -8.18 30.78 9.89 7.23 9.72 4.93 15.08 -
EY -12.22 3.25 10.11 13.84 10.29 20.28 6.63 -
DY 3.06 4.79 3.40 3.84 2.16 3.28 0.00 -
P/NAPS 0.49 0.48 0.66 0.88 1.18 1.00 1.55 -17.45%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 27/05/04 28/05/03 20/05/02 25/05/01 - -
Price 0.52 0.61 0.91 0.80 1.25 1.02 0.00 -
P/RPS 0.16 0.20 0.32 0.30 0.52 0.31 0.00 -
P/EPS -8.68 25.72 8.74 6.57 10.30 5.03 0.00 -
EY -11.52 3.89 11.44 15.22 9.71 19.88 0.00 -
DY 2.88 5.74 3.85 4.22 2.04 3.22 0.00 -
P/NAPS 0.52 0.40 0.58 0.80 1.25 1.02 0.00 -

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