[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 233.17%
YoY- 54.87%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 136,018 133,564 118,550 114,036 94,300 65,932 -0.75%
PBT 14,492 13,632 12,354 11,084 6,408 4,972 -1.11%
Tax -6,300 -5,580 -5,968 -4,434 -2,114 0 -100.00%
NP 8,192 8,052 6,386 6,650 4,294 4,972 -0.52%
-
NP to SH 8,192 8,052 6,386 6,650 4,294 4,972 -0.52%
-
Tax Rate 43.47% 40.93% 48.31% 40.00% 32.99% 0.00% -
Total Cost 127,826 125,512 112,164 107,386 90,006 60,960 -0.77%
-
Net Worth 41,801 61,866 53,876 50,906 43,405 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 41,801 61,866 53,876 50,906 43,405 0 -100.00%
NOSH 41,801 41,801 31,334 20,833 20,408 19,999 -0.77%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.02% 6.03% 5.39% 5.83% 4.55% 7.54% -
ROE 19.60% 13.02% 11.85% 13.06% 9.89% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 325.39 319.52 378.34 547.37 462.06 329.66 0.01%
EPS 19.60 19.26 20.38 31.92 21.04 24.86 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.48 1.7194 2.4435 2.1268 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,840
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 58.06 57.01 50.60 48.67 40.25 28.14 -0.75%
EPS 3.50 3.44 2.73 2.84 1.83 2.12 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1784 0.2641 0.23 0.2173 0.1853 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.00 0.93 1.40 1.50 0.00 0.00 -
P/RPS 0.31 0.29 0.37 0.27 0.00 0.00 -100.00%
P/EPS 5.10 4.83 6.87 4.70 0.00 0.00 -100.00%
EY 19.60 20.71 14.56 21.28 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.63 0.81 0.61 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/04 24/02/03 28/02/02 26/02/01 29/02/00 - -
Price 1.01 0.86 1.20 1.30 2.73 0.00 -
P/RPS 0.31 0.27 0.32 0.24 0.59 0.00 -100.00%
P/EPS 5.15 4.46 5.89 4.07 12.98 0.00 -100.00%
EY 19.40 22.40 16.98 24.55 7.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.58 0.70 0.53 1.28 0.00 -100.00%

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