[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 36.84%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 117,462 84,764 105,262 464,394 273,006 138,619 671,646 -68.62%
PBT 15,342 3,092 18,001 94,752 68,616 18,503 107,250 -72.55%
Tax -5,236 -1,964 -3,631 -23,796 -16,764 -4,871 -27,588 -66.87%
NP 10,106 1,128 14,370 70,956 51,852 13,632 79,662 -74.65%
-
NP to SH 10,106 1,128 14,288 70,956 51,852 13,730 80,244 -74.77%
-
Tax Rate 34.13% 63.52% 20.17% 25.11% 24.43% 26.33% 25.72% -
Total Cost 107,356 83,636 90,892 393,438 221,154 124,987 591,984 -67.86%
-
Net Worth 117,025 112,799 112,176 111,573 108,651 101,017 99,880 11.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 2,104 - -
Div Payout % - - - - - 15.33% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 117,025 112,799 112,176 111,573 108,651 101,017 99,880 11.10%
NOSH 41,794 42,089 41,546 41,787 41,789 42,090 41,790 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.60% 1.33% 13.65% 15.28% 18.99% 9.83% 11.86% -
ROE 8.64% 1.00% 12.74% 63.60% 47.72% 13.59% 80.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 281.04 201.39 253.36 1,111.31 653.29 329.33 1,607.15 -68.62%
EPS 24.18 2.68 34.39 169.80 124.08 32.62 190.62 -74.65%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.80 2.68 2.70 2.67 2.60 2.40 2.39 11.10%
Adjusted Per Share Value based on latest NOSH - 41,784
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.49 36.43 45.25 199.61 117.35 59.58 288.70 -68.62%
EPS 4.34 0.48 6.14 30.50 22.29 5.90 34.49 -74.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.503 0.4849 0.4822 0.4796 0.467 0.4342 0.4293 11.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.78 1.60 1.60 1.65 1.47 1.62 1.89 -
P/RPS 0.99 0.79 0.00 0.00 0.00 0.00 0.12 306.72%
P/EPS 11.50 59.70 0.00 0.00 0.00 0.00 0.98 414.08%
EY 8.70 1.67 0.00 0.00 0.00 0.00 101.59 -80.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.60 0.60 0.83 0.74 0.61 0.79 16.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 26/05/11 -
Price 2.50 2.78 1.59 1.64 1.66 1.48 1.66 -
P/RPS 0.89 1.38 0.00 0.00 0.00 0.00 0.10 327.75%
P/EPS 10.34 103.73 0.00 0.00 0.00 0.00 0.86 422.45%
EY 9.67 0.96 0.00 0.00 0.00 0.00 115.67 -80.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.04 0.60 0.82 0.83 0.55 0.69 18.43%

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