[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 145.65%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,628 141,661 114,835 78,614 36,591 132,402 106,795 -41.54%
PBT 9,133 11,470 12,368 10,869 4,424 7,333 7,702 11.99%
Tax -2,728 -3,618 -3,912 -3,438 -1,399 -2,813 -3,143 -8.98%
NP 6,405 7,852 8,456 7,431 3,025 4,520 4,559 25.36%
-
NP to SH 6,405 7,852 8,456 7,431 3,025 4,520 4,559 25.36%
-
Tax Rate 29.87% 31.54% 31.63% 31.63% 31.62% 38.36% 40.81% -
Total Cost 41,223 133,809 106,379 71,183 33,566 127,882 102,236 -45.33%
-
Net Worth 80,662 74,367 41,789 41,792 71,012 68,098 41,802 54.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,133 - - - 2,088 - -
Div Payout % - 39.91% - - - 46.21% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 80,662 74,367 41,789 41,792 71,012 68,098 41,802 54.80%
NOSH 41,794 41,779 41,789 41,792 41,771 41,777 41,802 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.45% 5.54% 7.36% 9.45% 8.27% 3.41% 4.27% -
ROE 7.94% 10.56% 20.23% 17.78% 4.26% 6.64% 10.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 113.96 339.07 274.80 188.11 87.60 316.92 255.48 -41.53%
EPS 15.33 18.79 20.24 17.78 7.24 10.82 10.91 25.37%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.93 1.78 1.00 1.00 1.70 1.63 1.00 54.82%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.47 60.89 49.36 33.79 15.73 56.91 45.90 -41.54%
EPS 2.75 3.38 3.63 3.19 1.30 1.94 1.96 25.25%
DPS 0.00 1.35 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.3467 0.3197 0.1796 0.1796 0.3052 0.2927 0.1797 54.79%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.68 0.70 0.72 0.67 0.64 0.57 -
P/RPS 0.66 0.20 0.25 0.38 0.76 0.20 0.22 107.59%
P/EPS 4.89 3.62 3.46 4.05 9.25 5.92 5.23 -4.37%
EY 20.43 27.64 28.91 24.70 10.81 16.90 19.13 4.46%
DY 0.00 11.03 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 0.39 0.38 0.70 0.72 0.39 0.39 0.57 -22.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 29/05/07 -
Price 0.62 0.80 0.68 0.66 0.62 0.68 0.62 -
P/RPS 0.54 0.24 0.25 0.35 0.71 0.21 0.24 71.45%
P/EPS 4.05 4.26 3.36 3.71 8.56 6.29 5.68 -20.13%
EY 24.72 23.49 29.76 26.94 11.68 15.91 17.59 25.38%
DY 0.00 9.38 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.32 0.45 0.68 0.66 0.36 0.42 0.62 -35.57%

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