[ASIABRN] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -2.35%
YoY- -8.3%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 311,072 332,695 326,147 332,158 330,128 320,464 325,664 -3.01%
PBT -16,359 6,552 22,070 36,908 38,919 42,579 47,368 -
Tax 1,583 -4,938 -6,629 -10,808 -12,190 -11,767 -13,903 -
NP -14,776 1,614 15,441 26,100 26,729 30,812 33,465 -
-
NP to SH -14,776 1,614 15,441 26,100 26,729 30,812 33,465 -
-
Tax Rate - 75.37% 30.04% 29.28% 31.32% 27.64% 29.35% -
Total Cost 325,848 331,081 310,706 306,058 303,399 289,652 292,199 7.55%
-
Net Worth 231,046 240,457 246,053 254,115 250,143 232,581 228,922 0.61%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 231,046 240,457 246,053 254,115 250,143 232,581 228,922 0.61%
NOSH 79,125 79,097 79,117 79,163 79,159 77,527 77,078 1.76%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.75% 0.49% 4.73% 7.86% 8.10% 9.61% 10.28% -
ROE -6.40% 0.67% 6.28% 10.27% 10.69% 13.25% 14.62% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 393.14 420.61 412.23 419.58 417.04 413.36 422.51 -4.70%
EPS -18.67 2.04 19.52 32.97 33.77 39.74 43.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 3.04 3.11 3.21 3.16 3.00 2.97 -1.12%
Adjusted Per Share Value based on latest NOSH - 79,163
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 133.71 143.00 140.19 142.77 141.90 137.75 139.98 -3.01%
EPS -6.35 0.69 6.64 11.22 11.49 13.24 14.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9931 1.0336 1.0576 1.0923 1.0752 0.9997 0.984 0.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.79 2.59 2.99 3.50 3.90 4.01 4.00 -
P/RPS 0.46 0.62 0.73 0.83 0.94 0.97 0.95 -38.41%
P/EPS -9.59 126.93 15.32 10.62 11.55 10.09 9.21 -
EY -10.43 0.79 6.53 9.42 8.66 9.91 10.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 0.96 1.09 1.23 1.34 1.35 -41.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 29/05/15 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 -
Price 1.62 2.11 2.95 3.30 3.75 3.99 3.67 -
P/RPS 0.41 0.50 0.72 0.79 0.90 0.97 0.87 -39.52%
P/EPS -8.68 103.41 15.12 10.01 11.11 10.04 8.45 -
EY -11.53 0.97 6.62 9.99 9.00 9.96 11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.95 1.03 1.19 1.33 1.24 -41.92%

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