[ASIABRN] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -112.35%
YoY- -178.51%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 33,147 32,528 32,445 30,844 28,181 25,629 23,204 6.12%
PBT 542 1,608 -227 -703 249 1,357 1,388 -14.50%
Tax -220 -935 -310 312 249 -305 -416 -10.06%
NP 322 673 -537 -391 498 1,052 972 -16.81%
-
NP to SH 322 673 -537 -391 498 1,052 972 -16.81%
-
Tax Rate 40.59% 58.15% - - -100.00% 22.48% 29.97% -
Total Cost 32,825 31,855 32,982 31,235 27,683 24,577 22,232 6.70%
-
Net Worth 42,258 41,781 63,797 65,582 42,608 58,110 51,834 -3.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 42,258 41,781 63,797 65,582 42,608 58,110 51,834 -3.34%
NOSH 42,258 41,781 41,999 41,772 42,608 43,114 31,254 5.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.97% 2.07% -1.66% -1.27% 1.77% 4.10% 4.19% -
ROE 0.76% 1.61% -0.84% -0.60% 1.17% 1.81% 1.88% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 78.44 77.85 77.25 73.84 66.14 59.44 74.24 0.92%
EPS 0.77 1.61 -1.28 -0.94 1.19 2.44 3.11 -20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.519 1.57 1.00 1.3478 1.6585 -8.08%
Adjusted Per Share Value based on latest NOSH - 41,772
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 14.15 13.88 13.85 13.17 12.03 10.94 9.90 6.13%
EPS 0.14 0.29 -0.23 -0.17 0.21 0.45 0.41 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1783 0.2723 0.2799 0.1819 0.248 0.2212 -3.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.57 0.49 0.73 1.03 0.88 1.18 1.00 -
P/RPS 0.73 0.63 0.94 1.39 1.33 1.99 1.35 -9.73%
P/EPS 74.80 30.42 -57.09 -110.04 75.29 48.36 32.15 15.10%
EY 1.34 3.29 -1.75 -0.91 1.33 2.07 3.11 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.48 0.66 0.88 0.88 0.60 -0.85%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 26/05/05 27/05/04 28/05/03 20/05/02 25/05/01 -
Price 0.62 0.52 0.61 0.91 0.80 1.25 1.02 -
P/RPS 0.79 0.67 0.79 1.23 1.21 2.10 1.37 -8.76%
P/EPS 81.37 32.28 -47.71 -97.22 68.45 51.23 32.80 16.34%
EY 1.23 3.10 -2.10 -1.03 1.46 1.95 3.05 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.52 0.40 0.58 0.80 0.93 0.62 0.00%

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