[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.27%
YoY- 102.44%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 157,228 146,364 132,402 142,393 147,296 122,224 135,853 10.20%
PBT 21,738 17,696 7,333 10,269 14,320 660 3,161 260.36%
Tax -6,876 -5,596 -2,813 -4,190 -5,846 -320 -1,729 150.38%
NP 14,862 12,100 4,520 6,078 8,474 340 1,432 373.77%
-
NP to SH 14,862 12,100 4,520 6,078 8,474 340 1,432 373.77%
-
Tax Rate 31.63% 31.62% 38.36% 40.80% 40.82% 48.48% 54.70% -
Total Cost 142,366 134,264 127,882 136,314 138,822 121,884 134,421 3.89%
-
Net Worth 41,792 71,012 68,098 41,802 41,789 64,808 64,412 -24.99%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 2,088 - - - 1,254 -
Div Payout % - - 46.21% - - - 87.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 41,792 71,012 68,098 41,802 41,789 64,808 64,412 -24.99%
NOSH 41,792 41,771 41,777 41,802 41,789 42,083 41,826 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.45% 8.27% 3.41% 4.27% 5.75% 0.28% 1.05% -
ROE 35.56% 17.04% 6.64% 14.54% 20.28% 0.52% 2.22% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 376.21 350.39 316.92 340.64 352.47 290.43 324.80 10.26%
EPS 35.56 28.96 10.82 14.55 20.28 0.80 3.43 373.43%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.70 1.63 1.00 1.00 1.54 1.54 -24.95%
Adjusted Per Share Value based on latest NOSH - 42,258
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 67.11 62.47 56.51 60.78 62.87 52.17 57.99 10.19%
EPS 6.34 5.16 1.93 2.59 3.62 0.15 0.61 374.22%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.54 -
NAPS 0.1784 0.3031 0.2907 0.1784 0.1784 0.2766 0.2749 -24.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.67 0.64 0.57 0.50 0.45 0.46 -
P/RPS 0.19 0.19 0.20 0.17 0.14 0.15 0.14 22.51%
P/EPS 2.02 2.31 5.92 3.92 2.47 55.70 13.44 -71.63%
EY 49.39 43.23 16.90 25.51 40.56 1.80 7.44 252.00%
DY 0.00 0.00 7.81 0.00 0.00 0.00 6.52 -
P/NAPS 0.72 0.39 0.39 0.57 0.50 0.29 0.30 78.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 -
Price 0.66 0.62 0.68 0.62 0.51 0.48 0.49 -
P/RPS 0.18 0.18 0.21 0.18 0.14 0.17 0.15 12.88%
P/EPS 1.86 2.14 6.29 4.26 2.52 59.41 14.31 -74.24%
EY 53.88 46.72 15.91 23.45 39.76 1.68 6.99 288.76%
DY 0.00 0.00 7.35 0.00 0.00 0.00 6.12 -
P/NAPS 0.66 0.36 0.42 0.62 0.51 0.31 0.32 61.81%

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