[ASIABRN] YoY Annualized 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- 149.83%
YoY- 108.39%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 190,512 146,364 122,224 122,936 106,508 100,268 96,492 11.99%
PBT 36,532 17,696 660 2,940 -6,712 6,696 6,492 33.33%
Tax -10,912 -5,596 -320 -1,608 -9,156 -2,972 -2,656 26.52%
NP 25,620 12,100 340 1,332 -15,868 3,724 3,836 37.19%
-
NP to SH 25,620 12,100 340 1,332 -15,868 3,724 3,836 37.19%
-
Tax Rate 29.87% 31.62% 48.48% 54.69% - 44.38% 40.91% -
Total Cost 164,892 134,264 121,884 121,604 122,376 96,544 92,656 10.07%
-
Net Worth 80,662 71,012 64,808 41,910 62,125 41,859 41,853 11.54%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 80,662 71,012 64,808 41,910 62,125 41,859 41,853 11.54%
NOSH 41,794 41,771 42,083 41,910 41,778 41,859 41,853 -0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.45% 8.27% 0.28% 1.08% -14.90% 3.71% 3.98% -
ROE 31.76% 17.04% 0.52% 3.18% -25.54% 8.90% 9.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 455.84 350.39 290.43 293.33 254.93 239.53 230.55 12.02%
EPS 61.32 28.96 0.80 3.20 -37.96 8.92 9.16 37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.70 1.54 1.00 1.487 1.00 1.00 11.57%
Adjusted Per Share Value based on latest NOSH - 41,910
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 81.89 62.91 52.54 52.84 45.78 43.10 41.48 11.99%
EPS 11.01 5.20 0.15 0.57 -6.82 1.60 1.65 37.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3467 0.3052 0.2786 0.1801 0.267 0.1799 0.1799 11.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.75 0.67 0.45 0.42 0.93 1.00 1.05 -
P/RPS 0.16 0.19 0.15 0.14 0.36 0.42 0.46 -16.12%
P/EPS 1.22 2.31 55.70 13.21 -2.45 11.24 11.46 -31.13%
EY 81.73 43.23 1.80 7.57 -40.84 8.90 8.73 45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.29 0.42 0.63 1.00 1.05 -15.20%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 22/11/07 29/11/06 30/11/05 30/11/04 21/11/03 28/11/02 -
Price 0.62 0.62 0.48 0.45 0.88 0.96 1.00 -
P/RPS 0.14 0.18 0.17 0.15 0.35 0.40 0.43 -17.04%
P/EPS 1.01 2.14 59.41 14.16 -2.32 10.79 10.91 -32.71%
EY 98.87 46.72 1.68 7.06 -43.16 9.27 9.17 48.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.31 0.45 0.59 0.96 1.00 -17.28%

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