[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 36.84%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 58,731 21,191 105,262 77,399 45,501 138,619 111,941 -34.87%
PBT 7,671 773 18,001 15,792 11,436 18,503 17,875 -43.01%
Tax -2,618 -491 -3,631 -3,966 -2,794 -4,871 -4,598 -31.23%
NP 5,053 282 14,370 11,826 8,642 13,632 13,277 -47.39%
-
NP to SH 5,053 282 14,288 11,826 8,642 13,730 13,277 -47.39%
-
Tax Rate 34.13% 63.52% 20.17% 25.11% 24.43% 26.33% 25.72% -
Total Cost 53,678 20,909 90,892 65,573 36,859 124,987 98,664 -33.28%
-
Net Worth 117,025 112,799 112,176 111,573 108,651 101,017 99,880 11.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - 2,104 - -
Div Payout % - - - - - 15.33% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 117,025 112,799 112,176 111,573 108,651 101,017 99,880 11.10%
NOSH 41,794 42,089 41,546 41,787 41,789 42,090 41,790 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.60% 1.33% 13.65% 15.28% 18.99% 9.83% 11.86% -
ROE 4.32% 0.25% 12.74% 10.60% 7.95% 13.59% 13.29% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 140.52 50.35 253.36 185.22 108.88 329.33 267.86 -34.87%
EPS 12.09 0.67 34.39 28.30 20.68 32.62 31.77 -47.39%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.80 2.68 2.70 2.67 2.60 2.40 2.39 11.10%
Adjusted Per Share Value based on latest NOSH - 41,784
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.24 9.11 45.25 33.27 19.56 59.58 48.12 -34.88%
EPS 2.17 0.12 6.14 5.08 3.71 5.90 5.71 -47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.503 0.4849 0.4822 0.4796 0.467 0.4342 0.4293 11.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.78 1.60 1.60 1.65 1.47 1.62 1.89 -
P/RPS 1.98 3.18 0.00 0.00 0.00 0.00 0.71 97.75%
P/EPS 22.99 238.81 0.00 0.00 0.00 0.00 5.95 145.62%
EY 4.35 0.42 0.00 0.00 0.00 0.00 16.81 -59.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.60 0.60 0.83 0.74 0.61 0.79 16.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 26/05/11 -
Price 2.50 2.78 1.59 1.64 1.66 1.48 1.66 -
P/RPS 1.78 5.52 0.00 0.00 0.00 0.00 0.62 101.61%
P/EPS 20.68 414.93 0.00 0.00 0.00 0.00 5.23 149.42%
EY 4.84 0.24 0.00 0.00 0.00 0.00 19.14 -59.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.04 0.60 0.82 0.83 0.55 0.69 18.43%

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