[ASIABRN] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 35.57%
YoY- 62.58%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 172,383 166,901 158,299 152,840 146,611 146,122 150,588 9.42%
PBT 10,619 10,276 7,191 -9,345 -15,257 -18,494 -17,998 -
Tax -1,759 -1,807 -1,276 -726 -693 -490 -1,198 29.15%
NP 8,860 8,469 5,915 -10,071 -15,950 -18,984 -19,196 -
-
NP to SH 8,860 8,469 5,336 -10,650 -16,529 -19,563 -19,196 -
-
Tax Rate 16.56% 17.58% 17.74% - - - - -
Total Cost 163,523 158,432 152,384 162,911 162,561 165,106 169,784 -2.47%
-
Net Worth 195,423 193,097 83,380 147,731 146,567 146,567 144,241 22.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 195,423 193,097 83,380 147,731 146,567 146,567 144,241 22.41%
NOSH 232,647 232,647 232,647 232,647 116,323 116,323 116,323 58.67%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.14% 5.07% 3.74% -6.59% -10.88% -12.99% -12.75% -
ROE 4.53% 4.39% 6.40% -7.21% -11.28% -13.35% -13.31% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.10 71.74 153.78 131.39 126.04 125.62 129.46 -31.03%
EPS 3.81 3.64 5.18 -9.16 -14.21 -16.82 -16.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.81 1.27 1.26 1.26 1.24 -22.84%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 74.10 71.74 68.04 65.70 63.02 62.81 64.73 9.42%
EPS 3.81 3.64 2.29 -4.58 -7.10 -8.41 -8.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.3584 0.635 0.63 0.63 0.62 22.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.455 0.46 0.48 0.38 0.68 0.825 0.88 -
P/RPS 0.61 0.64 0.31 0.29 0.54 0.66 0.68 -6.98%
P/EPS 11.95 12.64 9.26 -4.15 -4.79 -4.91 -5.33 -
EY 8.37 7.91 10.80 -24.09 -20.90 -20.39 -18.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.59 0.30 0.54 0.65 0.71 -16.66%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 23/08/19 02/07/19 22/02/19 15/11/18 28/08/18 31/05/18 -
Price 0.50 0.495 0.525 0.375 0.59 0.70 0.83 -
P/RPS 0.67 0.69 0.34 0.29 0.47 0.56 0.64 3.09%
P/EPS 13.13 13.60 10.13 -4.10 -4.15 -4.16 -5.03 -
EY 7.62 7.35 9.87 -24.41 -24.08 -24.03 -19.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.65 0.30 0.47 0.56 0.67 -7.08%

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