[ASIABRN] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -16.97%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 126,183 125,790 124,230 119,231 116,568 116,285 115,341 6.14%
PBT -1,571 1,244 4,596 7,634 8,586 8,207 8,156 -
Tax 2,713 -3,521 -1,975 -3,284 -3,347 -3,067 -2,988 -
NP 1,142 -2,277 2,621 4,350 5,239 5,140 5,168 -63.28%
-
NP to SH 1,142 -2,277 2,621 4,350 5,239 5,140 5,168 -63.28%
-
Tax Rate - 283.04% 42.97% 43.02% 38.98% 37.37% 36.64% -
Total Cost 125,041 128,067 121,609 114,881 111,329 111,145 110,173 8.76%
-
Net Worth 41,811 62,125 64,278 65,582 41,774 41,859 41,693 0.18%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,460 1,460 1,460 1,459 1,459 1,459 1,459 0.04%
Div Payout % 127.92% 0.00% 55.74% 33.55% 27.85% 28.39% 28.24% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 41,811 62,125 64,278 65,582 41,774 41,859 41,693 0.18%
NOSH 41,811 41,778 41,739 41,772 41,774 41,859 41,693 0.18%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.91% -1.81% 2.11% 3.65% 4.49% 4.42% 4.48% -
ROE 2.73% -3.67% 4.08% 6.63% 12.54% 12.28% 12.40% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 301.79 301.08 297.63 285.43 279.04 277.80 276.64 5.94%
EPS 2.73 -5.45 6.28 10.41 12.54 12.28 12.40 -63.37%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.00 1.487 1.54 1.57 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,772
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.86 53.69 53.03 50.89 49.75 49.63 49.23 6.14%
EPS 0.49 -0.97 1.12 1.86 2.24 2.19 2.21 -63.19%
DPS 0.62 0.62 0.62 0.62 0.62 0.62 0.62 0.00%
NAPS 0.1785 0.2652 0.2744 0.2799 0.1783 0.1787 0.178 0.18%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.81 0.93 0.97 1.03 1.00 1.00 0.85 -
P/RPS 0.27 0.31 0.33 0.36 0.36 0.36 0.31 -8.76%
P/EPS 29.66 -17.06 15.45 9.89 7.97 8.14 6.86 164.22%
EY 3.37 -5.86 6.47 10.11 12.54 12.28 14.58 -62.16%
DY 4.32 3.76 3.61 3.40 3.50 3.50 4.12 3.19%
P/NAPS 0.81 0.63 0.63 0.66 1.00 1.00 0.85 -3.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 26/08/04 27/05/04 25/02/04 21/11/03 28/08/03 -
Price 0.79 0.88 0.92 0.91 1.01 0.96 1.02 -
P/RPS 0.26 0.29 0.31 0.32 0.36 0.35 0.37 -20.87%
P/EPS 28.92 -16.15 14.65 8.74 8.05 7.82 8.23 130.25%
EY 3.46 -6.19 6.83 11.44 12.42 12.79 12.15 -56.55%
DY 4.43 3.98 3.80 3.85 3.47 3.65 3.43 18.50%
P/NAPS 0.79 0.59 0.60 0.58 1.01 0.96 1.02 -15.59%

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