[ASIABRN] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 167.7%
YoY- 3458.82%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 138,619 176,336 190,512 146,364 122,224 122,936 106,508 3.98%
PBT 18,503 38,804 36,532 17,696 660 2,940 -6,712 -
Tax -4,871 -10,444 -10,912 -5,596 -320 -1,608 -9,156 -8.92%
NP 13,632 28,360 25,620 12,100 340 1,332 -15,868 -
-
NP to SH 13,730 28,360 25,620 12,100 340 1,332 -15,868 -
-
Tax Rate 26.33% 26.91% 29.87% 31.62% 48.48% 54.69% - -
Total Cost 124,987 147,976 164,892 134,264 121,884 121,604 122,376 0.31%
-
Net Worth 101,017 87,350 80,662 71,012 64,808 41,910 62,125 7.46%
Dividend
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,104 - - - - - - -
Div Payout % 15.33% - - - - - - -
Equity
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 101,017 87,350 80,662 71,012 64,808 41,910 62,125 7.46%
NOSH 42,090 41,794 41,794 41,771 42,083 41,910 41,778 0.11%
Ratio Analysis
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.83% 16.08% 13.45% 8.27% 0.28% 1.08% -14.90% -
ROE 13.59% 32.47% 31.76% 17.04% 0.52% 3.18% -25.54% -
Per Share
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 329.33 421.91 455.84 350.39 290.43 293.33 254.93 3.86%
EPS 32.62 67.88 61.32 28.96 0.80 3.20 -37.96 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.09 1.93 1.70 1.54 1.00 1.487 7.34%
Adjusted Per Share Value based on latest NOSH - 41,771
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.58 75.80 81.89 62.91 52.54 52.84 45.78 3.98%
EPS 5.90 12.19 11.01 5.20 0.15 0.57 -6.82 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.3755 0.3467 0.3052 0.2786 0.1801 0.267 7.46%
Price Multiplier on Financial Quarter End Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 0.96 0.75 0.67 0.45 0.42 0.93 -
P/RPS 0.00 0.23 0.16 0.19 0.15 0.14 0.36 -
P/EPS 0.00 1.41 1.22 2.31 55.70 13.21 -2.45 -
EY 0.00 70.68 81.73 43.23 1.80 7.57 -40.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.39 0.39 0.29 0.42 0.63 -0.47%
Price Multiplier on Announcement Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 30/11/05 30/11/04 -
Price 1.48 1.14 0.62 0.62 0.48 0.45 0.88 -
P/RPS 0.00 0.27 0.14 0.18 0.17 0.15 0.35 -
P/EPS 0.00 1.68 1.01 2.14 59.41 14.16 -2.32 -
EY 0.00 59.52 98.87 46.72 1.68 7.06 -43.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.32 0.36 0.31 0.45 0.59 -1.03%

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