[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 2392.35%
YoY- 168.33%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 151,460 163,840 157,228 147,296 155,388 139,926 136,018 1.80%
PBT 25,250 25,190 21,738 14,320 6,722 2,160 14,492 9.68%
Tax -6,796 -7,524 -6,876 -5,846 -3,564 3,076 -6,300 1.26%
NP 18,454 17,666 14,862 8,474 3,158 5,236 8,192 14.48%
-
NP to SH 18,454 17,666 14,862 8,474 3,158 5,236 8,192 14.48%
-
Tax Rate 26.91% 29.87% 31.63% 40.82% 53.02% -142.41% 43.47% -
Total Cost 133,006 146,174 142,366 138,822 152,230 134,690 127,826 0.66%
-
Net Worth 89,827 41,795 41,792 41,789 41,763 41,687 41,801 13.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 89,827 41,795 41,792 41,789 41,763 41,687 41,801 13.58%
NOSH 41,780 41,795 41,792 41,789 41,763 41,687 41,801 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.18% 10.78% 9.45% 5.75% 2.03% 3.74% 6.02% -
ROE 20.54% 42.27% 35.56% 20.28% 7.56% 12.56% 19.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 362.52 392.00 376.21 352.47 372.07 335.65 325.39 1.81%
EPS 44.16 42.28 35.56 20.28 7.56 12.52 19.60 14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 1.00 1.00 1.00 1.00 1.00 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 41,795
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.65 69.93 67.11 62.87 66.32 59.72 58.06 1.80%
EPS 7.88 7.54 6.34 3.62 1.35 2.23 3.50 14.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3834 0.1784 0.1784 0.1784 0.1783 0.1779 0.1784 13.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.27 0.68 0.72 0.50 0.43 0.81 1.00 -
P/RPS 0.35 0.17 0.19 0.14 0.12 0.24 0.31 2.04%
P/EPS 2.88 1.61 2.02 2.47 5.69 6.45 5.10 -9.07%
EY 34.78 62.16 49.39 40.56 17.59 15.51 19.60 10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.72 0.50 0.43 0.81 1.00 -8.41%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 25/02/05 25/02/04 -
Price 1.16 0.66 0.66 0.51 0.45 0.79 1.01 -
P/RPS 0.32 0.17 0.18 0.14 0.12 0.24 0.31 0.53%
P/EPS 2.63 1.56 1.86 2.52 5.95 6.29 5.15 -10.58%
EY 38.08 64.04 53.88 39.76 16.80 15.90 19.40 11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.66 0.66 0.51 0.45 0.79 1.01 -9.90%

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