[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -76.26%
YoY- -74.47%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 132,402 142,393 147,296 122,224 135,853 146,961 155,388 -10.14%
PBT 7,333 10,269 14,320 660 3,161 6,625 6,722 5.98%
Tax -2,813 -4,190 -5,846 -320 -1,729 -3,622 -3,564 -14.63%
NP 4,520 6,078 8,474 340 1,432 3,002 3,158 27.08%
-
NP to SH 4,520 6,078 8,474 340 1,432 3,002 3,158 27.08%
-
Tax Rate 38.36% 40.80% 40.82% 48.48% 54.70% 54.67% 53.02% -
Total Cost 127,882 136,314 138,822 121,884 134,421 143,958 152,230 -10.99%
-
Net Worth 68,098 41,802 41,789 64,808 64,412 41,763 41,763 38.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,088 - - - 1,254 - - -
Div Payout % 46.21% - - - 87.62% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 68,098 41,802 41,789 64,808 64,412 41,763 41,763 38.65%
NOSH 41,777 41,802 41,789 42,083 41,826 41,763 41,763 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.41% 4.27% 5.75% 0.28% 1.05% 2.04% 2.03% -
ROE 6.64% 14.54% 20.28% 0.52% 2.22% 7.19% 7.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 316.92 340.64 352.47 290.43 324.80 351.89 372.07 -10.16%
EPS 10.82 14.55 20.28 0.80 3.43 7.19 7.56 27.08%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.63 1.00 1.00 1.54 1.54 1.00 1.00 38.62%
Adjusted Per Share Value based on latest NOSH - 42,083
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.51 60.78 62.87 52.17 57.99 62.73 66.32 -10.14%
EPS 1.93 2.59 3.62 0.15 0.61 1.28 1.35 26.98%
DPS 0.89 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2907 0.1784 0.1784 0.2766 0.2749 0.1783 0.1783 38.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.57 0.50 0.45 0.46 0.49 0.43 -
P/RPS 0.20 0.17 0.14 0.15 0.14 0.14 0.12 40.70%
P/EPS 5.92 3.92 2.47 55.70 13.44 6.82 5.69 2.68%
EY 16.90 25.51 40.56 1.80 7.44 14.67 17.59 -2.63%
DY 7.81 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.39 0.57 0.50 0.29 0.30 0.49 0.43 -6.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 -
Price 0.68 0.62 0.51 0.48 0.49 0.52 0.45 -
P/RPS 0.21 0.18 0.14 0.17 0.15 0.15 0.12 45.36%
P/EPS 6.29 4.26 2.52 59.41 14.31 7.23 5.95 3.78%
EY 15.91 23.45 39.76 1.68 6.99 13.83 16.80 -3.57%
DY 7.35 0.00 0.00 0.00 6.12 0.00 0.00 -
P/NAPS 0.42 0.62 0.51 0.31 0.32 0.52 0.45 -4.50%

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