[ASIABRN] YoY Annualized Quarter Result on 31-Mar-2003 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -25.07%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 146,961 136,542 131,802 126,617 113,205 106,962 98,120 6.96%
PBT 6,625 1,137 8,724 9,420 10,044 9,240 8,441 -3.95%
Tax -3,622 1,637 -3,784 -3,386 -4,385 -3,510 -2,785 4.47%
NP 3,002 2,774 4,940 6,033 5,658 5,729 5,656 -10.01%
-
NP to SH 3,002 2,774 4,940 6,033 5,658 5,729 5,656 -10.01%
-
Tax Rate 54.67% -143.98% 43.37% 35.94% 43.66% 37.99% 32.99% -
Total Cost 143,958 133,768 126,862 120,584 107,546 101,233 92,464 7.65%
-
Net Worth 41,763 63,586 65,623 41,808 55,373 51,829 45,871 -1.55%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 41,763 63,586 65,623 41,808 55,373 51,829 45,871 -1.55%
NOSH 41,763 41,860 41,798 41,808 41,084 31,250 20,642 12.45%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.04% 2.03% 3.75% 4.77% 5.00% 5.36% 5.76% -
ROE 7.19% 4.36% 7.53% 14.43% 10.22% 11.05% 12.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 351.89 326.19 315.33 302.85 275.54 342.27 475.33 -4.88%
EPS 7.19 6.64 11.83 14.44 13.77 18.33 27.40 -19.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.519 1.57 1.00 1.3478 1.6585 2.2222 -12.45%
Adjusted Per Share Value based on latest NOSH - 42,608
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.17 58.69 56.65 54.42 48.66 45.98 42.18 6.95%
EPS 1.29 1.19 2.12 2.59 2.43 2.46 2.43 -10.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.2733 0.2821 0.1797 0.238 0.2228 0.1972 -1.55%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.49 0.73 1.03 0.88 1.18 1.00 3.10 -
P/RPS 0.14 0.22 0.33 0.29 0.43 0.29 0.65 -22.56%
P/EPS 6.82 11.01 8.72 6.10 8.57 5.45 11.31 -8.08%
EY 14.67 9.08 11.47 16.40 11.67 18.33 8.84 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.66 0.88 0.88 0.60 1.40 -16.04%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 27/05/04 28/05/03 20/05/02 25/05/01 29/05/00 -
Price 0.52 0.61 0.91 0.80 1.25 1.02 2.78 -
P/RPS 0.15 0.19 0.29 0.26 0.45 0.30 0.58 -20.17%
P/EPS 7.23 9.20 7.70 5.54 9.08 5.56 10.15 -5.49%
EY 13.83 10.87 12.99 18.04 11.02 17.97 9.86 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.40 0.58 0.80 0.93 0.62 1.25 -13.59%

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