[ASIABRN] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -368.37%
YoY- -201.98%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 137,236 137,153 133,528 129,421 127,784 126,183 125,790 5.98%
PBT 2,959 1,124 1,255 -1,158 -1,095 -1,571 1,244 78.28%
Tax -5,461 -4,836 372 -1,515 2,091 2,713 -3,521 34.02%
NP -2,502 -3,712 1,627 -2,673 996 1,142 -2,277 6.48%
-
NP to SH -2,502 -3,712 1,627 -2,673 996 1,142 -2,277 6.48%
-
Tax Rate 184.56% 430.25% -29.64% - - - 283.04% -
Total Cost 139,738 140,865 131,901 132,094 126,788 125,041 128,067 5.99%
-
Net Worth 41,781 41,836 41,910 60,187 63,797 41,811 62,125 -23.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 626 626 626 626 1,460 1,460 1,460 -43.16%
Div Payout % 0.00% 0.00% 38.53% 0.00% 146.67% 127.92% 0.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 41,781 41,836 41,910 60,187 63,797 41,811 62,125 -23.25%
NOSH 41,781 41,836 41,910 41,796 41,999 41,811 41,778 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.82% -2.71% 1.22% -2.07% 0.78% 0.91% -1.81% -
ROE -5.99% -8.87% 3.88% -4.44% 1.56% 2.73% -3.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 328.46 327.83 318.61 309.64 304.25 301.79 301.08 5.97%
EPS -5.99 -8.87 3.88 -6.40 2.37 2.73 -5.45 6.50%
DPS 1.50 1.50 1.50 1.50 3.50 3.50 3.50 -43.18%
NAPS 1.00 1.00 1.00 1.44 1.519 1.00 1.487 -23.26%
Adjusted Per Share Value based on latest NOSH - 41,796
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.58 58.54 56.99 55.24 54.54 53.86 53.69 5.98%
EPS -1.07 -1.58 0.69 -1.14 0.43 0.49 -0.97 6.76%
DPS 0.27 0.27 0.27 0.27 0.62 0.62 0.62 -42.57%
NAPS 0.1783 0.1786 0.1789 0.2569 0.2723 0.1785 0.2652 -23.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.49 0.43 0.42 0.65 0.73 0.81 0.93 -
P/RPS 0.15 0.13 0.13 0.21 0.24 0.27 0.31 -38.39%
P/EPS -8.18 -4.85 10.82 -10.16 30.78 29.66 -17.06 -38.76%
EY -12.22 -20.63 9.24 -9.84 3.25 3.37 -5.86 63.29%
DY 3.06 3.49 3.57 2.31 4.79 4.32 3.76 -12.84%
P/NAPS 0.49 0.43 0.42 0.45 0.48 0.81 0.63 -15.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 28/02/06 30/11/05 30/08/05 26/05/05 25/02/05 30/11/04 -
Price 0.52 0.45 0.45 0.53 0.61 0.79 0.88 -
P/RPS 0.16 0.14 0.14 0.17 0.20 0.26 0.29 -32.75%
P/EPS -8.68 -5.07 11.59 -8.29 25.72 28.92 -16.15 -33.92%
EY -11.52 -19.72 8.63 -12.07 3.89 3.46 -6.19 51.35%
DY 2.88 3.33 3.33 2.83 5.74 4.43 3.98 -19.41%
P/NAPS 0.52 0.45 0.45 0.37 0.40 0.79 0.59 -8.08%

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