[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -55.47%
YoY- -66.47%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 153,048 164,712 243,589 332,642 325,065 142,680 464,394 -16.87%
PBT -4,678 -29,745 -26,748 17,632 44,977 12,893 94,752 -
Tax -1,705 -16,688 6,100 -7,296 -14,146 -3,752 -23,796 -35.52%
NP -6,384 -46,433 -20,648 10,336 30,830 9,141 70,956 -
-
NP to SH -6,384 -46,433 -20,648 10,336 30,830 9,141 70,956 -
-
Tax Rate - - - 41.38% 31.45% 29.10% 25.11% -
Total Cost 159,432 211,145 264,237 322,306 294,234 133,538 393,438 -13.96%
-
Net Worth 131,373 159,805 224,732 246,007 228,841 182,730 111,573 2.75%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 131,373 159,805 224,732 246,007 228,841 182,730 111,573 2.75%
NOSH 79,140 79,111 79,131 79,102 77,050 71,941 41,787 11.22%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.17% -28.19% -8.48% 3.11% 9.48% 6.41% 15.28% -
ROE -4.86% -29.06% -9.19% 4.20% 13.47% 5.00% 63.60% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 193.39 208.20 307.83 420.52 421.88 198.33 1,111.31 -25.26%
EPS -8.07 -58.69 -26.09 13.07 40.01 12.71 169.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 2.02 2.84 3.11 2.97 2.54 2.67 -7.60%
Adjusted Per Share Value based on latest NOSH - 79,117
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 65.79 70.80 104.70 142.98 139.72 61.33 199.61 -16.87%
EPS -2.74 -19.96 -8.88 4.44 13.25 3.93 30.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5647 0.6869 0.966 1.0574 0.9836 0.7854 0.4796 2.75%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.835 0.90 1.38 2.99 4.00 2.50 1.65 -
P/RPS 0.43 0.43 0.45 0.71 0.95 1.26 0.00 -
P/EPS -10.35 -1.53 -5.29 22.88 10.00 19.67 0.00 -
EY -9.66 -65.21 -18.91 4.37 10.00 5.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.49 0.96 1.35 0.98 0.83 -8.09%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 14/02/18 24/02/17 26/02/16 27/02/15 18/02/14 28/02/13 29/02/12 -
Price 0.83 0.91 1.20 2.95 3.67 2.60 1.64 -
P/RPS 0.43 0.44 0.39 0.70 0.87 1.31 0.00 -
P/EPS -10.29 -1.55 -4.60 22.58 9.17 20.46 0.00 -
EY -9.72 -64.50 -21.74 4.43 10.90 4.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.42 0.95 1.24 1.02 0.82 -7.90%

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