[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -705.42%
YoY- -526.1%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 129,421 136,542 139,926 106,508 124,230 131,802 136,018 -3.26%
PBT -1,158 1,137 2,160 -6,712 4,596 8,724 14,492 -
Tax -1,515 1,637 3,076 -9,156 -1,975 -3,784 -6,300 -61.36%
NP -2,673 2,774 5,236 -15,868 2,621 4,940 8,192 -
-
NP to SH -2,673 2,774 5,236 -15,868 2,621 4,940 8,192 -
-
Tax Rate - -143.98% -142.41% - 42.97% 43.37% 43.47% -
Total Cost 132,094 133,768 134,690 122,376 121,609 126,862 127,826 2.21%
-
Net Worth 62,969 63,586 41,687 62,125 63,648 65,623 41,801 31.44%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 626 - - - 1,462 - - -
Div Payout % 0.00% - - - 55.81% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 62,969 63,586 41,687 62,125 63,648 65,623 41,801 31.44%
NOSH 41,784 41,860 41,687 41,778 41,791 41,798 41,801 -0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.07% 2.03% 3.74% -14.90% 2.11% 3.75% 6.02% -
ROE -4.24% 4.36% 12.56% -25.54% 4.12% 7.53% 19.60% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 309.73 326.19 335.65 254.93 297.26 315.33 325.39 -3.23%
EPS -6.40 6.64 12.52 -37.96 6.27 11.83 19.60 -
DPS 1.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.507 1.519 1.00 1.487 1.523 1.57 1.00 31.47%
Adjusted Per Share Value based on latest NOSH - 41,778
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.63 58.69 60.15 45.78 53.40 56.65 58.47 -3.26%
EPS -1.15 1.19 2.25 -6.82 1.13 2.12 3.52 -
DPS 0.27 0.00 0.00 0.00 0.63 0.00 0.00 -
NAPS 0.2707 0.2733 0.1792 0.267 0.2736 0.2821 0.1797 31.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.73 0.81 0.93 0.97 1.03 1.00 -
P/RPS 0.21 0.22 0.24 0.36 0.33 0.33 0.31 -22.88%
P/EPS -10.16 11.01 6.45 -2.45 15.47 8.72 5.10 -
EY -9.84 9.08 15.51 -40.84 6.47 11.47 19.60 -
DY 2.31 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.43 0.48 0.81 0.63 0.64 0.66 1.00 -43.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 25/02/05 30/11/04 26/08/04 27/05/04 25/02/04 -
Price 0.53 0.61 0.79 0.88 0.92 0.91 1.01 -
P/RPS 0.17 0.19 0.24 0.35 0.31 0.29 0.31 -33.02%
P/EPS -8.29 9.20 6.29 -2.32 14.67 7.70 5.15 -
EY -12.07 10.87 15.90 -43.16 6.82 12.99 19.40 -
DY 2.83 0.00 0.00 0.00 3.80 0.00 0.00 -
P/NAPS 0.35 0.40 0.79 0.59 0.60 0.58 1.01 -50.69%

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