[ASIABRN] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.27%
YoY- 102.44%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 146,234 150,590 153,113 142,393 146,961 136,542 131,802 1.74%
PBT 21,510 16,973 16,490 10,269 6,625 1,137 8,724 16.22%
Tax -5,790 -5,069 -5,216 -4,190 -3,622 1,637 -3,784 7.34%
NP 15,720 11,904 11,274 6,078 3,002 2,774 4,940 21.26%
-
NP to SH 15,720 11,904 11,274 6,078 3,002 2,774 4,940 21.26%
-
Tax Rate 26.92% 29.87% 31.63% 40.80% 54.67% -143.98% 43.37% -
Total Cost 130,514 138,686 141,838 136,314 143,958 133,768 126,862 0.47%
-
Net Worth 83,568 41,780 41,789 41,802 41,763 63,586 65,623 4.10%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 83,568 41,780 41,789 41,802 41,763 63,586 65,623 4.10%
NOSH 41,784 41,780 41,789 41,802 41,763 41,860 41,798 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.75% 7.90% 7.36% 4.27% 2.04% 2.03% 3.75% -
ROE 18.81% 28.49% 26.98% 14.54% 7.19% 4.36% 7.53% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 349.98 360.44 366.40 340.64 351.89 326.19 315.33 1.75%
EPS 37.61 28.48 26.99 14.55 7.19 6.64 11.83 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.00 1.519 1.57 4.11%
Adjusted Per Share Value based on latest NOSH - 42,258
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.86 64.73 65.81 61.21 63.17 58.69 56.65 1.74%
EPS 6.76 5.12 4.85 2.61 1.29 1.19 2.12 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3592 0.1796 0.1796 0.1797 0.1795 0.2733 0.2821 4.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.18 0.66 0.70 0.57 0.49 0.73 1.03 -
P/RPS 0.34 0.18 0.19 0.17 0.14 0.22 0.33 0.49%
P/EPS 3.14 2.32 2.59 3.92 6.82 11.01 8.72 -15.64%
EY 31.88 43.17 38.54 25.51 14.67 9.08 11.47 18.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.70 0.57 0.49 0.48 0.66 -1.85%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 30/05/08 29/05/07 25/05/06 26/05/05 27/05/04 -
Price 1.15 0.70 0.68 0.62 0.52 0.61 0.91 -
P/RPS 0.33 0.19 0.19 0.18 0.15 0.19 0.29 2.17%
P/EPS 3.06 2.46 2.52 4.26 7.23 9.20 7.70 -14.24%
EY 32.71 40.70 39.68 23.45 13.83 10.87 12.99 16.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.68 0.62 0.52 0.40 0.58 0.00%

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