[ASIABRN] YoY Cumulative 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- 339.96%
YoY- 1.74%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 73,648 77,694 69,963 68,009 66,782 59,275 57,018 4.35%
PBT 7,160 3,361 1,080 7,246 6,816 6,177 5,542 4.35%
Tax -2,923 -1,782 1,538 -3,150 -2,790 -2,984 -2,217 4.71%
NP 4,237 1,579 2,618 4,096 4,026 3,193 3,325 4.12%
-
NP to SH 4,237 1,579 2,618 4,096 4,026 3,193 3,325 4.12%
-
Tax Rate 40.82% 53.02% -142.41% 43.47% 40.93% 48.31% 40.00% -
Total Cost 69,411 76,115 67,345 63,913 62,756 56,082 53,693 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 10.14% 3.78% 6.28% 9.80% 6.51% 5.93% 6.53% -
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 176.23 186.03 167.83 162.70 159.76 189.17 273.69 -7.07%
EPS 10.14 3.78 6.26 9.80 9.63 10.19 15.96 -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 31.66 33.40 30.07 29.23 28.71 25.48 24.51 4.35%
EPS 1.82 0.68 1.13 1.76 1.73 1.37 1.43 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1796 0.1795 0.1792 0.1797 0.2659 0.2316 0.2188 -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 0.28 0.23 0.48 0.61 0.58 0.74 0.55 -10.63%
P/EPS 4.93 11.37 12.90 10.21 9.66 13.74 9.40 -10.19%
EY 20.28 8.79 7.75 9.80 10.36 7.28 10.64 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 0.29 0.24 0.47 0.62 0.54 0.63 0.47 -7.72%
P/EPS 5.03 11.90 12.58 10.31 8.93 11.78 8.15 -7.72%
EY 19.88 8.40 7.95 9.70 11.20 8.49 12.28 8.35%
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