[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 43.96%
YoY- 222.9%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 79,657 320,464 243,799 160,107 69,993 188,875 107,010 -17.90%
PBT 10,078 42,579 33,733 21,657 13,738 23,305 9,670 2.80%
Tax -2,827 -11,767 -10,610 -5,341 -2,404 -6,107 -2,814 0.30%
NP 7,251 30,812 23,123 16,316 11,334 17,198 6,856 3.81%
-
NP to SH 7,251 30,812 23,123 16,316 11,334 17,198 6,856 3.81%
-
Tax Rate 28.05% 27.64% 31.45% 24.66% 17.50% 26.20% 29.10% -
Total Cost 72,406 289,652 220,676 143,791 58,659 171,677 100,154 -19.49%
-
Net Worth 250,143 238,104 228,841 222,007 208,458 138,476 182,730 23.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 250,143 238,104 228,841 222,007 208,458 138,476 182,730 23.35%
NOSH 79,159 77,558 77,050 76,029 72,887 51,863 71,941 6.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.10% 9.61% 9.48% 10.19% 16.19% 9.11% 6.41% -
ROE 2.90% 12.94% 10.10% 7.35% 5.44% 12.42% 3.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 100.63 413.19 316.41 210.58 96.03 364.18 148.75 -22.99%
EPS 9.16 39.73 30.01 21.46 15.55 33.16 9.53 -2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.07 2.97 2.92 2.86 2.67 2.54 15.72%
Adjusted Per Share Value based on latest NOSH - 75,960
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 34.24 137.75 104.79 68.82 30.09 81.19 46.00 -17.91%
EPS 3.12 13.24 9.94 7.01 4.87 7.39 2.95 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0752 1.0235 0.9836 0.9543 0.896 0.5952 0.7854 23.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.90 4.01 4.00 3.60 3.34 2.63 2.50 -
P/RPS 3.88 0.97 1.26 1.71 3.48 0.72 1.68 74.99%
P/EPS 42.58 10.09 13.33 16.78 21.48 7.93 26.23 38.24%
EY 2.35 9.91 7.50 5.96 4.66 12.61 3.81 -27.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.31 1.35 1.23 1.17 0.99 0.98 16.40%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 -
Price 3.75 3.99 3.67 3.97 3.61 3.50 2.60 -
P/RPS 3.73 0.97 1.16 1.89 3.76 0.96 1.75 65.85%
P/EPS 40.94 10.04 12.23 18.50 23.22 10.55 27.28 31.17%
EY 2.44 9.96 8.18 5.41 4.31 9.47 3.67 -23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.30 1.24 1.36 1.26 1.31 1.02 10.85%

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