[ASIABRN] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 107.0%
YoY- 108.39%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 25,632 32,528 46,960 30,734 27,014 32,445 43,335 -29.60%
PBT -1,808 1,608 2,626 735 -2,010 -227 2,757 -
Tax 988 -935 -1,380 -402 -2,744 -310 3,828 -59.56%
NP -820 673 1,246 333 -4,754 -537 6,585 -
-
NP to SH -820 673 1,246 333 -4,754 -537 6,585 -
-
Tax Rate - 58.15% 52.55% 54.69% - - -138.85% -
Total Cost 26,452 31,855 45,714 30,401 31,768 32,982 36,750 -19.73%
-
Net Worth 64,418 41,781 41,836 41,910 60,187 63,797 41,811 33.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,254 - - - 626 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,418 41,781 41,836 41,910 60,187 63,797 41,811 33.50%
NOSH 41,830 41,781 41,836 41,910 41,796 41,999 41,811 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -3.20% 2.07% 2.65% 1.08% -17.60% -1.66% 15.20% -
ROE -1.27% 1.61% 2.98% 0.79% -7.90% -0.84% 15.75% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.28 77.85 112.25 73.33 64.63 77.25 103.64 -29.62%
EPS -1.96 1.61 2.98 0.80 -11.38 -1.28 15.76 -
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.54 1.00 1.00 1.00 1.44 1.519 1.00 33.46%
Adjusted Per Share Value based on latest NOSH - 41,910
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.94 13.88 20.04 13.12 11.53 13.85 18.50 -29.61%
EPS -0.35 0.29 0.53 0.14 -2.03 -0.23 2.81 -
DPS 0.54 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.275 0.1783 0.1786 0.1789 0.2569 0.2723 0.1785 33.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.46 0.49 0.43 0.42 0.65 0.73 0.81 -
P/RPS 0.75 0.63 0.38 0.57 1.01 0.94 0.78 -2.58%
P/EPS -23.47 30.42 14.44 52.86 -5.71 -57.09 5.14 -
EY -4.26 3.29 6.93 1.89 -17.50 -1.75 19.44 -
DY 6.52 0.00 0.00 0.00 2.31 0.00 0.00 -
P/NAPS 0.30 0.49 0.43 0.42 0.45 0.48 0.81 -48.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 26/05/05 25/02/05 -
Price 0.49 0.52 0.45 0.45 0.53 0.61 0.79 -
P/RPS 0.80 0.67 0.40 0.61 0.82 0.79 0.76 3.48%
P/EPS -25.00 32.28 15.11 56.64 -4.66 -47.71 5.02 -
EY -4.00 3.10 6.62 1.77 -21.46 -2.10 19.94 -
DY 6.12 0.00 0.00 0.00 2.83 0.00 0.00 -
P/NAPS 0.32 0.52 0.45 0.45 0.37 0.40 0.79 -45.34%

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