[ASIABRN] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -2364.93%
YoY- -226.04%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 241,821 243,589 254,374 232,136 334,006 332,642 343,602 -20.86%
PBT -45,208 -26,748 -27,650 -51,332 6,552 17,632 31,974 -
Tax -14 6,100 7,892 14,776 -4,938 -7,296 -8,764 -98.62%
NP -45,222 -20,648 -19,758 -36,556 1,614 10,336 23,210 -
-
NP to SH -45,222 -20,648 -19,758 -36,556 1,614 10,336 23,210 -
-
Tax Rate - - - - 75.37% 41.38% 27.41% -
Total Cost 287,043 264,237 274,132 268,692 332,392 322,306 320,392 -7.05%
-
Net Worth 194,626 224,732 230,167 231,046 240,517 246,007 253,933 -16.23%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 194,626 224,732 230,167 231,046 240,517 246,007 253,933 -16.23%
NOSH 79,116 79,131 79,095 79,125 79,117 79,102 79,107 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -18.70% -8.48% -7.77% -15.75% 0.48% 3.11% 6.75% -
ROE -23.24% -9.19% -8.58% -15.82% 0.67% 4.20% 9.14% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 305.65 307.83 321.60 293.38 422.16 420.52 434.35 -20.86%
EPS -57.16 -26.09 -24.98 -46.20 2.04 13.07 29.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.84 2.91 2.92 3.04 3.11 3.21 -16.24%
Adjusted Per Share Value based on latest NOSH - 79,125
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 103.94 104.70 109.34 99.78 143.57 142.98 147.69 -20.86%
EPS -19.44 -8.88 -8.49 -15.71 0.69 4.44 9.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8366 0.966 0.9893 0.9931 1.0338 1.0574 1.0915 -16.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.19 1.38 1.46 1.79 2.59 2.99 3.50 -
P/RPS 0.39 0.45 0.45 0.61 0.61 0.71 0.81 -38.54%
P/EPS -2.08 -5.29 -5.84 -3.87 126.96 22.88 11.93 -
EY -48.03 -18.91 -17.11 -25.81 0.79 4.37 8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.50 0.61 0.85 0.96 1.09 -42.08%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 26/02/16 14/12/15 18/08/15 29/05/15 27/02/15 17/11/14 -
Price 1.18 1.20 1.40 1.62 2.11 2.95 3.30 -
P/RPS 0.39 0.39 0.44 0.55 0.50 0.70 0.76 -35.87%
P/EPS -2.06 -4.60 -5.60 -3.51 103.43 22.58 11.25 -
EY -48.44 -21.74 -17.84 -28.52 0.97 4.43 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.48 0.55 0.69 0.95 1.03 -39.86%

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