[ASIABRN] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 110.37%
YoY- -74.47%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,607 33,147 43,092 30,556 25,632 32,528 46,960 -33.32%
PBT -369 542 6,995 165 -1,808 1,608 2,626 -
Tax 331 -220 -2,843 -80 988 -935 -1,380 -
NP -38 322 4,152 85 -820 673 1,246 -
-
NP to SH -38 322 4,152 85 -820 673 1,246 -
-
Tax Rate - 40.59% 40.64% 48.48% - 58.15% 52.55% -
Total Cost 25,645 32,825 38,940 30,471 26,452 31,855 45,714 -32.05%
-
Net Worth 67,666 42,258 41,795 64,808 64,418 41,781 41,836 37.91%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,083 - - - 1,254 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 67,666 42,258 41,795 64,808 64,418 41,781 41,836 37.91%
NOSH 41,666 42,258 41,795 42,083 41,830 41,781 41,836 -0.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.15% 0.97% 9.64% 0.28% -3.20% 2.07% 2.65% -
ROE -0.06% 0.76% 9.93% 0.13% -1.27% 1.61% 2.98% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.46 78.44 103.10 72.61 61.28 77.85 112.25 -33.14%
EPS -0.09 0.77 9.94 0.20 -1.96 1.61 2.98 -
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.624 1.00 1.00 1.54 1.54 1.00 1.00 38.28%
Adjusted Per Share Value based on latest NOSH - 42,083
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.93 14.15 18.39 13.04 10.94 13.88 20.04 -33.31%
EPS -0.02 0.14 1.77 0.04 -0.35 0.29 0.53 -
DPS 0.89 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2888 0.1804 0.1784 0.2766 0.275 0.1783 0.1786 37.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.57 0.50 0.45 0.46 0.49 0.43 -
P/RPS 1.04 0.73 0.48 0.62 0.75 0.63 0.38 96.02%
P/EPS -701.75 74.80 5.03 222.79 -23.47 30.42 14.44 -
EY -0.14 1.34 19.87 0.45 -4.26 3.29 6.93 -
DY 7.81 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.39 0.57 0.50 0.29 0.30 0.49 0.43 -6.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 -
Price 0.68 0.62 0.51 0.48 0.49 0.52 0.45 -
P/RPS 1.11 0.79 0.49 0.66 0.80 0.67 0.40 97.84%
P/EPS -745.61 81.37 5.13 237.65 -25.00 32.28 15.11 -
EY -0.13 1.23 19.48 0.42 -4.00 3.10 6.62 -
DY 7.35 0.00 0.00 0.00 6.12 0.00 0.00 -
P/NAPS 0.42 0.62 0.51 0.31 0.32 0.52 0.45 -4.50%

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