[ASIABRN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 33.25%
YoY- 79.16%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 249,482 171,801 79,657 320,464 243,799 160,107 69,993 132.80%
PBT 13,224 15,987 10,078 42,579 33,733 21,657 13,738 -2.50%
Tax -5,472 -4,382 -2,827 -11,767 -10,610 -5,341 -2,404 72.77%
NP 7,752 11,605 7,251 30,812 23,123 16,316 11,334 -22.31%
-
NP to SH 7,752 11,605 7,251 30,812 23,123 16,316 11,334 -22.31%
-
Tax Rate 41.38% 27.41% 28.05% 27.64% 31.45% 24.66% 17.50% -
Total Cost 241,730 160,196 72,406 289,652 220,676 143,791 58,659 156.37%
-
Net Worth 246,007 253,933 250,143 238,104 228,841 222,007 208,458 11.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 246,007 253,933 250,143 238,104 228,841 222,007 208,458 11.64%
NOSH 79,102 79,107 79,159 77,558 77,050 76,029 72,887 5.59%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.11% 6.75% 9.10% 9.61% 9.48% 10.19% 16.19% -
ROE 3.15% 4.57% 2.90% 12.94% 10.10% 7.35% 5.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 315.39 217.18 100.63 413.19 316.41 210.58 96.03 120.47%
EPS 9.80 14.67 9.16 39.73 30.01 21.46 15.55 -26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.21 3.16 3.07 2.97 2.92 2.86 5.72%
Adjusted Per Share Value based on latest NOSH - 77,527
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.49 73.33 34.00 136.78 104.06 68.34 29.88 132.78%
EPS 3.31 4.95 3.09 13.15 9.87 6.96 4.84 -22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.0839 1.0677 1.0163 0.9768 0.9476 0.8898 11.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.99 3.50 3.90 4.01 4.00 3.60 3.34 -
P/RPS 0.95 1.61 3.88 0.97 1.26 1.71 3.48 -57.81%
P/EPS 30.51 23.86 42.58 10.09 13.33 16.78 21.48 26.27%
EY 3.28 4.19 2.35 9.91 7.50 5.96 4.66 -20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.23 1.31 1.35 1.23 1.17 -12.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 -
Price 2.95 3.30 3.75 3.99 3.67 3.97 3.61 -
P/RPS 0.94 1.52 3.73 0.97 1.16 1.89 3.76 -60.21%
P/EPS 30.10 22.49 40.94 10.04 12.23 18.50 23.22 18.83%
EY 3.32 4.45 2.44 9.96 8.18 5.41 4.31 -15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.19 1.30 1.24 1.36 1.26 -17.11%

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