[ASIABRN] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -82.89%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 105,262 464,394 273,006 138,619 671,646 472,836 273,042 -46.99%
PBT 18,001 94,752 68,616 18,503 107,250 98,592 69,054 -59.15%
Tax -3,631 -23,796 -16,764 -4,871 -27,588 -24,858 -17,808 -65.32%
NP 14,370 70,956 51,852 13,632 79,662 73,734 51,246 -57.12%
-
NP to SH 14,288 70,956 51,852 13,730 80,244 74,178 51,528 -57.44%
-
Tax Rate 20.17% 25.11% 24.43% 26.33% 25.72% 25.21% 25.79% -
Total Cost 90,892 393,438 221,154 124,987 591,984 399,102 221,796 -44.79%
-
Net Worth 112,176 111,573 108,651 101,017 99,880 101,955 98,196 9.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 15.33% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 112,176 111,573 108,651 101,017 99,880 101,955 98,196 9.27%
NOSH 41,546 41,787 41,789 42,090 41,790 41,785 41,785 -0.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.65% 15.28% 18.99% 9.83% 11.86% 15.59% 18.77% -
ROE 12.74% 63.60% 47.72% 13.59% 80.34% 72.76% 52.47% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 253.36 1,111.31 653.29 329.33 1,607.15 1,131.59 653.43 -46.79%
EPS 34.39 169.80 124.08 32.62 190.62 176.46 122.64 -57.12%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.70 2.67 2.60 2.40 2.39 2.44 2.35 9.68%
Adjusted Per Share Value based on latest NOSH - 41,882
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.25 199.61 117.35 59.58 288.70 203.24 117.36 -46.99%
EPS 6.14 30.50 22.29 5.90 34.49 31.88 22.15 -57.45%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.4822 0.4796 0.467 0.4342 0.4293 0.4382 0.4221 9.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.60 1.65 1.47 1.62 1.89 1.76 1.55 -
P/RPS 0.00 0.00 0.00 0.00 0.12 0.16 0.24 -
P/EPS 0.00 0.00 0.00 0.00 0.98 0.99 1.26 -
EY 0.00 0.00 0.00 0.00 101.59 100.87 79.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.83 0.74 0.61 0.79 0.72 0.66 -6.15%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 -
Price 1.59 1.64 1.66 1.48 1.66 1.54 1.65 -
P/RPS 0.00 0.00 0.00 0.00 0.10 0.14 0.25 -
P/EPS 0.00 0.00 0.00 0.00 0.86 0.87 1.34 -
EY 0.00 0.00 0.00 0.00 115.67 115.27 74.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 0.83 0.55 0.69 0.63 0.70 -9.75%

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