[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -81.99%
YoY- -2.92%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 124,230 98,852 68,009 25,067 115,341 94,963 66,782 51.31%
PBT 4,596 6,543 7,246 1,674 8,155 7,065 6,816 -23.12%
Tax -1,975 -2,838 -3,150 -743 -2,987 -2,540 -2,790 -20.58%
NP 2,621 3,705 4,096 931 5,168 4,525 4,026 -24.90%
-
NP to SH 2,621 3,705 4,096 931 5,168 4,525 4,026 -24.90%
-
Tax Rate 42.97% 43.37% 43.47% 44.38% 36.63% 35.95% 40.93% -
Total Cost 121,609 95,147 63,913 24,136 110,173 90,438 62,756 55.49%
-
Net Worth 63,648 65,623 41,801 41,859 62,263 41,808 61,866 1.91%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,462 - - - 1,462 - - -
Div Payout % 55.81% - - - 28.30% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 63,648 65,623 41,801 41,859 62,263 41,808 61,866 1.91%
NOSH 41,791 41,798 41,801 41,859 41,787 41,808 41,801 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.11% 3.75% 6.02% 3.71% 4.48% 4.77% 6.03% -
ROE 4.12% 5.65% 9.80% 2.22% 8.30% 10.82% 6.51% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 297.26 236.50 162.70 59.88 276.02 227.14 159.76 51.33%
EPS 6.27 8.87 9.80 2.23 12.37 10.83 9.63 -24.89%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.523 1.57 1.00 1.00 1.49 1.00 1.48 1.92%
Adjusted Per Share Value based on latest NOSH - 41,859
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.03 42.19 29.03 10.70 49.23 40.53 28.50 51.33%
EPS 1.12 1.58 1.75 0.40 2.21 1.93 1.72 -24.89%
DPS 0.62 0.00 0.00 0.00 0.62 0.00 0.00 -
NAPS 0.2717 0.2801 0.1784 0.1787 0.2658 0.1785 0.2641 1.91%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.97 1.03 1.00 1.00 0.85 0.88 0.93 -
P/RPS 0.33 0.44 0.61 1.67 0.31 0.39 0.58 -31.36%
P/EPS 15.47 11.62 10.21 44.96 6.87 8.13 9.66 36.91%
EY 6.47 8.61 9.80 2.22 14.55 12.30 10.36 -26.95%
DY 3.61 0.00 0.00 0.00 4.12 0.00 0.00 -
P/NAPS 0.64 0.66 1.00 1.00 0.57 0.88 0.63 1.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 25/02/04 21/11/03 28/08/03 28/05/03 24/02/03 -
Price 0.92 0.91 1.01 0.96 1.02 0.80 0.86 -
P/RPS 0.31 0.38 0.62 1.60 0.37 0.35 0.54 -30.94%
P/EPS 14.67 10.27 10.31 43.16 8.25 7.39 8.93 39.26%
EY 6.82 9.74 9.70 2.32 12.12 13.53 11.20 -28.17%
DY 3.80 0.00 0.00 0.00 3.43 0.00 0.00 -
P/NAPS 0.60 0.58 1.01 0.96 0.68 0.80 0.58 2.28%

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