[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 167.7%
YoY- 3458.82%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 141,661 153,113 157,228 146,364 132,402 142,393 147,296 -2.56%
PBT 11,470 16,490 21,738 17,696 7,333 10,269 14,320 -13.76%
Tax -3,618 -5,216 -6,876 -5,596 -2,813 -4,190 -5,846 -27.39%
NP 7,852 11,274 14,862 12,100 4,520 6,078 8,474 -4.95%
-
NP to SH 7,852 11,274 14,862 12,100 4,520 6,078 8,474 -4.95%
-
Tax Rate 31.54% 31.63% 31.63% 31.62% 38.36% 40.80% 40.82% -
Total Cost 133,809 141,838 142,366 134,264 127,882 136,314 138,822 -2.42%
-
Net Worth 74,367 41,789 41,792 71,012 68,098 41,802 41,789 46.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,133 - - - 2,088 - - -
Div Payout % 39.91% - - - 46.21% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,367 41,789 41,792 71,012 68,098 41,802 41,789 46.90%
NOSH 41,779 41,789 41,792 41,771 41,777 41,802 41,789 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.54% 7.36% 9.45% 8.27% 3.41% 4.27% 5.75% -
ROE 10.56% 26.98% 35.56% 17.04% 6.64% 14.54% 20.28% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 339.07 366.40 376.21 350.39 316.92 340.64 352.47 -2.55%
EPS 18.79 26.99 35.56 28.96 10.82 14.55 20.28 -4.96%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.78 1.00 1.00 1.70 1.63 1.00 1.00 46.92%
Adjusted Per Share Value based on latest NOSH - 41,771
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 60.47 65.35 67.11 62.47 56.51 60.78 62.87 -2.56%
EPS 3.35 4.81 6.34 5.16 1.93 2.59 3.62 -5.04%
DPS 1.34 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.3174 0.1784 0.1784 0.3031 0.2907 0.1784 0.1784 46.87%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.70 0.72 0.67 0.64 0.57 0.50 -
P/RPS 0.20 0.19 0.19 0.19 0.20 0.17 0.14 26.87%
P/EPS 3.62 2.59 2.02 2.31 5.92 3.92 2.47 29.05%
EY 27.64 38.54 49.39 43.23 16.90 25.51 40.56 -22.57%
DY 11.03 0.00 0.00 0.00 7.81 0.00 0.00 -
P/NAPS 0.38 0.70 0.72 0.39 0.39 0.57 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 29/05/07 13/02/07 -
Price 0.80 0.68 0.66 0.62 0.68 0.62 0.51 -
P/RPS 0.24 0.19 0.18 0.18 0.21 0.18 0.14 43.28%
P/EPS 4.26 2.52 1.86 2.14 6.29 4.26 2.52 41.95%
EY 23.49 39.68 53.88 46.72 15.91 23.45 39.76 -29.61%
DY 9.38 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.45 0.68 0.66 0.36 0.42 0.62 0.51 -8.01%

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