[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -24.14%
YoY- 85.48%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 163,840 190,512 141,661 153,113 157,228 146,364 132,402 15.18%
PBT 25,190 36,532 11,470 16,490 21,738 17,696 7,333 126.81%
Tax -7,524 -10,912 -3,618 -5,216 -6,876 -5,596 -2,813 92.11%
NP 17,666 25,620 7,852 11,274 14,862 12,100 4,520 147.09%
-
NP to SH 17,666 25,620 7,852 11,274 14,862 12,100 4,520 147.09%
-
Tax Rate 29.87% 29.87% 31.54% 31.63% 31.63% 31.62% 38.36% -
Total Cost 146,174 164,892 133,809 141,838 142,366 134,264 127,882 9.27%
-
Net Worth 41,795 80,662 74,367 41,789 41,792 71,012 68,098 -27.67%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 3,133 - - - 2,088 -
Div Payout % - - 39.91% - - - 46.21% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,795 80,662 74,367 41,789 41,792 71,012 68,098 -27.67%
NOSH 41,795 41,794 41,779 41,789 41,792 41,771 41,777 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.78% 13.45% 5.54% 7.36% 9.45% 8.27% 3.41% -
ROE 42.27% 31.76% 10.56% 26.98% 35.56% 17.04% 6.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 392.00 455.84 339.07 366.40 376.21 350.39 316.92 15.15%
EPS 42.28 61.32 18.79 26.99 35.56 28.96 10.82 147.06%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.93 1.78 1.00 1.00 1.70 1.63 -27.69%
Adjusted Per Share Value based on latest NOSH - 41,762
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.42 81.89 60.89 65.81 67.58 62.91 56.91 15.18%
EPS 7.59 11.01 3.38 4.85 6.39 5.20 1.94 147.26%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.90 -
NAPS 0.1797 0.3467 0.3197 0.1796 0.1796 0.3052 0.2927 -27.65%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.75 0.68 0.70 0.72 0.67 0.64 -
P/RPS 0.17 0.16 0.20 0.19 0.19 0.19 0.20 -10.22%
P/EPS 1.61 1.22 3.62 2.59 2.02 2.31 5.92 -57.85%
EY 62.16 81.73 27.64 38.54 49.39 43.23 16.90 137.33%
DY 0.00 0.00 11.03 0.00 0.00 0.00 7.81 -
P/NAPS 0.68 0.39 0.38 0.70 0.72 0.39 0.39 44.62%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 -
Price 0.66 0.62 0.80 0.68 0.66 0.62 0.68 -
P/RPS 0.17 0.14 0.24 0.19 0.18 0.18 0.21 -13.08%
P/EPS 1.56 1.01 4.26 2.52 1.86 2.14 6.29 -60.35%
EY 64.04 98.87 23.49 39.68 53.88 46.72 15.91 151.97%
DY 0.00 0.00 9.38 0.00 0.00 0.00 7.35 -
P/NAPS 0.66 0.32 0.45 0.68 0.66 0.36 0.42 34.97%

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