[ASIABRN] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 150.15%
YoY- -78.2%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 133,528 129,421 127,784 126,183 125,790 124,230 119,231 7.83%
PBT 1,255 -1,158 -1,095 -1,571 1,244 4,596 7,634 -69.95%
Tax 372 -1,515 2,091 2,713 -3,521 -1,975 -3,284 -
NP 1,627 -2,673 996 1,142 -2,277 2,621 4,350 -48.05%
-
NP to SH 1,627 -2,673 996 1,142 -2,277 2,621 4,350 -48.05%
-
Tax Rate -29.64% - - - 283.04% 42.97% 43.02% -
Total Cost 131,901 132,094 126,788 125,041 128,067 121,609 114,881 9.63%
-
Net Worth 41,910 60,187 63,797 41,811 62,125 64,278 65,582 -25.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 626 626 1,460 1,460 1,460 1,460 1,459 -43.08%
Div Payout % 38.53% 0.00% 146.67% 127.92% 0.00% 55.74% 33.55% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 41,910 60,187 63,797 41,811 62,125 64,278 65,582 -25.78%
NOSH 41,910 41,796 41,999 41,811 41,778 41,739 41,772 0.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.22% -2.07% 0.78% 0.91% -1.81% 2.11% 3.65% -
ROE 3.88% -4.44% 1.56% 2.73% -3.67% 4.08% 6.63% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 318.61 309.64 304.25 301.79 301.08 297.63 285.43 7.59%
EPS 3.88 -6.40 2.37 2.73 -5.45 6.28 10.41 -48.17%
DPS 1.50 1.50 3.50 3.50 3.50 3.50 3.50 -43.12%
NAPS 1.00 1.44 1.519 1.00 1.487 1.54 1.57 -25.95%
Adjusted Per Share Value based on latest NOSH - 41,811
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 56.99 55.24 54.54 53.86 53.69 53.03 50.89 7.83%
EPS 0.69 -1.14 0.43 0.49 -0.97 1.12 1.86 -48.34%
DPS 0.27 0.27 0.62 0.62 0.62 0.62 0.62 -42.51%
NAPS 0.1789 0.2569 0.2723 0.1785 0.2652 0.2744 0.2799 -25.77%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.42 0.65 0.73 0.81 0.93 0.97 1.03 -
P/RPS 0.13 0.21 0.24 0.27 0.31 0.33 0.36 -49.25%
P/EPS 10.82 -10.16 30.78 29.66 -17.06 15.45 9.89 6.16%
EY 9.24 -9.84 3.25 3.37 -5.86 6.47 10.11 -5.81%
DY 3.57 2.31 4.79 4.32 3.76 3.61 3.40 3.30%
P/NAPS 0.42 0.45 0.48 0.81 0.63 0.63 0.66 -25.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 26/05/05 25/02/05 30/11/04 26/08/04 27/05/04 -
Price 0.45 0.53 0.61 0.79 0.88 0.92 0.91 -
P/RPS 0.14 0.17 0.20 0.26 0.29 0.31 0.32 -42.34%
P/EPS 11.59 -8.29 25.72 28.92 -16.15 14.65 8.74 20.68%
EY 8.63 -12.07 3.89 3.46 -6.19 6.83 11.44 -17.11%
DY 3.33 2.83 5.74 4.43 3.98 3.80 3.85 -9.21%
P/NAPS 0.45 0.37 0.40 0.79 0.59 0.60 0.58 -15.55%

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