[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 163.61%
YoY- 3919.15%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Revenue 164,624 232,136 318,628 279,972 84,764 138,619 176,336 -1.01%
PBT -11,504 -51,332 40,312 54,952 3,092 18,503 38,804 -
Tax -15,388 14,776 -11,308 -9,616 -1,964 -4,871 -10,444 5.90%
NP -26,892 -36,556 29,004 45,336 1,128 13,632 28,360 -
-
NP to SH -26,892 -36,556 29,004 45,336 1,128 13,730 28,360 -
-
Tax Rate - - 28.05% 17.50% 63.52% 26.33% 26.91% -
Total Cost 191,516 268,692 289,624 234,636 83,636 124,987 147,976 3.89%
-
Net Worth 188,244 231,046 250,143 208,458 112,799 101,017 87,350 12.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Div - - - - - 2,104 - -
Div Payout % - - - - - 15.33% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Net Worth 188,244 231,046 250,143 208,458 112,799 101,017 87,350 12.04%
NOSH 79,094 79,125 79,159 72,887 42,089 42,090 41,794 9.90%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
NP Margin -16.34% -15.75% 9.10% 16.19% 1.33% 9.83% 16.08% -
ROE -14.29% -15.82% 11.59% 21.75% 1.00% 13.59% 32.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 208.14 293.38 402.51 384.12 201.39 329.33 421.91 -9.93%
EPS -34.00 -46.20 36.64 62.20 2.68 32.62 67.88 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.38 2.92 3.16 2.86 2.68 2.40 2.09 1.94%
Adjusted Per Share Value based on latest NOSH - 72,887
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 70.76 99.78 136.96 120.34 36.43 59.58 75.80 -1.01%
EPS -11.56 -15.71 12.47 19.49 0.48 5.90 12.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.8091 0.9931 1.0752 0.896 0.4849 0.4342 0.3755 12.03%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 -
Price 1.06 1.79 3.90 3.34 1.60 1.62 0.96 -
P/RPS 0.51 0.61 0.97 0.87 0.79 0.00 0.23 12.51%
P/EPS -3.12 -3.87 10.64 5.37 59.70 0.00 1.41 -
EY -32.08 -25.81 9.39 18.62 1.67 0.00 70.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 1.23 1.17 0.60 0.61 0.46 -0.32%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 26/08/16 18/08/15 26/08/14 15/08/13 30/08/12 19/08/11 25/11/09 -
Price 1.01 1.62 3.75 3.61 2.78 1.48 1.14 -
P/RPS 0.49 0.55 0.93 0.94 1.38 0.00 0.27 9.22%
P/EPS -2.97 -3.51 10.23 5.80 103.73 0.00 1.68 -
EY -33.66 -28.52 9.77 17.23 0.96 0.00 59.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 1.19 1.26 1.04 0.55 0.55 -3.91%

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