[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
20-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -11.39%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 133,564 96,492 103,280 113,205 118,550 90,568 99,561 21.57%
PBT 13,632 6,492 8,368 10,044 12,354 -1,104 6,560 62.62%
Tax -5,580 -2,656 -3,071 -4,385 -5,968 1,104 -1,968 99.94%
NP 8,052 3,836 5,297 5,658 6,386 0 4,592 45.26%
-
NP to SH 8,052 3,836 5,297 5,658 6,386 -1,828 4,592 45.26%
-
Tax Rate 40.93% 40.91% 36.70% 43.66% 48.31% - 30.00% -
Total Cost 125,512 92,656 97,983 107,546 112,164 90,568 94,969 20.36%
-
Net Worth 61,866 41,853 56,103 55,373 53,876 51,086 51,179 13.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - 1,437 - - - 1,093 -
Div Payout % - - 27.13% - - - 23.82% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 61,866 41,853 56,103 55,373 53,876 51,086 51,179 13.43%
NOSH 41,801 41,853 41,062 41,084 31,334 31,301 31,256 21.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.03% 3.98% 5.13% 5.00% 5.39% 0.00% 4.61% -
ROE 13.02% 9.17% 9.44% 10.22% 11.85% -3.58% 8.97% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 319.52 230.55 251.52 275.54 378.34 289.34 318.53 0.20%
EPS 19.26 9.16 12.90 13.77 20.38 -5.84 11.37 41.96%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.48 1.00 1.3663 1.3478 1.7194 1.6321 1.6374 -6.49%
Adjusted Per Share Value based on latest NOSH - 43,114
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 57.41 41.48 44.39 48.66 50.96 38.93 42.79 21.58%
EPS 3.46 1.65 2.28 2.43 2.74 -0.79 1.97 45.42%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.47 -
NAPS 0.2659 0.1799 0.2412 0.238 0.2316 0.2196 0.22 13.42%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.93 1.05 1.07 1.18 1.40 1.09 1.02 -
P/RPS 0.29 0.46 0.43 0.43 0.37 0.38 0.32 -6.33%
P/EPS 4.83 11.46 8.29 8.57 6.87 -18.66 6.94 -21.41%
EY 20.71 8.73 12.06 11.67 14.56 -5.36 14.40 27.32%
DY 0.00 0.00 3.27 0.00 0.00 0.00 3.43 -
P/NAPS 0.63 1.05 0.78 0.88 0.81 0.67 0.62 1.06%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 28/08/02 20/05/02 28/02/02 29/11/01 24/08/01 -
Price 0.86 1.00 1.05 1.25 1.20 1.40 1.24 -
P/RPS 0.27 0.43 0.42 0.45 0.32 0.48 0.39 -21.68%
P/EPS 4.46 10.91 8.14 9.08 5.89 -23.97 8.44 -34.56%
EY 22.40 9.17 12.29 11.02 16.98 -4.17 11.85 52.70%
DY 0.00 0.00 3.33 0.00 0.00 0.00 2.82 -
P/NAPS 0.58 1.00 0.77 0.93 0.70 0.86 0.76 -16.44%

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