[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -79.86%
YoY- -82.19%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 142,680 117,462 84,764 105,262 464,394 273,006 138,619 1.93%
PBT 12,893 15,342 3,092 18,001 94,752 68,616 18,503 -21.31%
Tax -3,752 -5,236 -1,964 -3,631 -23,796 -16,764 -4,871 -15.90%
NP 9,141 10,106 1,128 14,370 70,956 51,852 13,632 -23.29%
-
NP to SH 9,141 10,106 1,128 14,288 70,956 51,852 13,730 -23.66%
-
Tax Rate 29.10% 34.13% 63.52% 20.17% 25.11% 24.43% 26.33% -
Total Cost 133,538 107,356 83,636 90,892 393,438 221,154 124,987 4.48%
-
Net Worth 182,730 117,025 112,799 112,176 111,573 108,651 101,017 48.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 2,104 -
Div Payout % - - - - - - 15.33% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 182,730 117,025 112,799 112,176 111,573 108,651 101,017 48.19%
NOSH 71,941 41,794 42,089 41,546 41,787 41,789 42,090 42.72%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.41% 8.60% 1.33% 13.65% 15.28% 18.99% 9.83% -
ROE 5.00% 8.64% 1.00% 12.74% 63.60% 47.72% 13.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 198.33 281.04 201.39 253.36 1,111.31 653.29 329.33 -28.57%
EPS 12.71 24.18 2.68 34.39 169.80 124.08 32.62 -46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.54 2.80 2.68 2.70 2.67 2.60 2.40 3.83%
Adjusted Per Share Value based on latest NOSH - 40,493
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 61.33 50.49 36.43 45.25 199.61 117.35 59.58 1.93%
EPS 3.93 4.34 0.48 6.14 30.50 22.29 5.90 -23.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.7854 0.503 0.4849 0.4822 0.4796 0.467 0.4342 48.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.50 2.78 1.60 1.60 1.65 1.47 1.62 -
P/RPS 1.26 0.99 0.79 0.00 0.00 0.00 0.00 -
P/EPS 19.67 11.50 59.70 0.00 0.00 0.00 0.00 -
EY 5.08 8.70 1.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 0.60 0.60 0.83 0.74 0.61 36.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 -
Price 2.60 2.50 2.78 1.59 1.64 1.66 1.48 -
P/RPS 1.31 0.89 1.38 0.00 0.00 0.00 0.00 -
P/EPS 20.46 10.34 103.73 0.00 0.00 0.00 0.00 -
EY 4.89 9.67 0.96 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 1.04 0.60 0.82 0.83 0.55 50.66%

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