[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 119.98%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 147,296 155,388 139,926 136,018 133,564 118,550 114,036 4.35%
PBT 14,320 6,722 2,160 14,492 13,632 12,354 11,084 4.35%
Tax -5,846 -3,564 3,076 -6,300 -5,580 -5,968 -4,434 4.71%
NP 8,474 3,158 5,236 8,192 8,052 6,386 6,650 4.12%
-
NP to SH 8,474 3,158 5,236 8,192 8,052 6,386 6,650 4.12%
-
Tax Rate 40.82% 53.02% -142.41% 43.47% 40.93% 48.31% 40.00% -
Total Cost 138,822 152,230 134,690 127,826 125,512 112,164 107,386 4.37%
-
Net Worth 41,789 41,763 41,687 41,801 61,866 53,876 50,906 -3.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 41,789 41,763 41,687 41,801 61,866 53,876 50,906 -3.23%
NOSH 41,789 41,763 41,687 41,801 41,801 31,334 20,833 12.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.75% 2.03% 3.74% 6.02% 6.03% 5.39% 5.83% -
ROE 20.28% 7.56% 12.56% 19.60% 13.02% 11.85% 13.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 352.47 372.07 335.65 325.39 319.52 378.34 547.37 -7.07%
EPS 20.28 7.56 12.52 19.60 19.26 20.38 31.92 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.48 1.7194 2.4435 -13.82%
Adjusted Per Share Value based on latest NOSH - 41,774
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 62.87 66.32 59.72 58.06 57.01 50.60 48.67 4.35%
EPS 3.62 1.35 2.23 3.50 3.44 2.73 2.84 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1784 0.1783 0.1779 0.1784 0.2641 0.23 0.2173 -3.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.43 0.81 1.00 0.93 1.40 1.50 -
P/RPS 0.14 0.12 0.24 0.31 0.29 0.37 0.27 -10.36%
P/EPS 2.47 5.69 6.45 5.10 4.83 6.87 4.70 -10.16%
EY 40.56 17.59 15.51 19.60 20.71 14.56 21.28 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.81 1.00 0.63 0.81 0.61 -3.25%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 28/02/06 25/02/05 25/02/04 24/02/03 28/02/02 26/02/01 -
Price 0.51 0.45 0.79 1.01 0.86 1.20 1.30 -
P/RPS 0.14 0.12 0.24 0.31 0.27 0.32 0.24 -8.58%
P/EPS 2.52 5.95 6.29 5.15 4.46 5.89 4.07 -7.67%
EY 39.76 16.80 15.90 19.40 22.40 16.98 24.55 8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.79 1.01 0.58 0.70 0.53 -0.63%

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