[ASIABRN] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 145.65%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 45,501 75,730 81,920 78,614 73,648 77,694 69,963 -6.17%
PBT 11,436 12,625 12,595 10,869 7,160 3,361 1,080 41.84%
Tax -2,794 -3,398 -3,762 -3,438 -2,923 -1,782 1,538 -
NP 8,642 9,227 8,833 7,431 4,237 1,579 2,618 19.35%
-
NP to SH 8,642 9,227 8,833 7,431 4,237 1,579 2,618 19.35%
-
Tax Rate 24.43% 26.91% 29.87% 31.63% 40.82% 53.02% -142.41% -
Total Cost 36,859 66,503 73,087 71,183 69,411 76,115 67,345 -8.54%
-
Net Worth 108,651 89,827 41,795 41,792 41,789 41,763 41,687 15.24%
Dividend
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,651 89,827 41,795 41,792 41,789 41,763 41,687 15.24%
NOSH 41,789 41,780 41,795 41,792 41,789 41,763 41,687 0.03%
Ratio Analysis
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.99% 12.18% 10.78% 9.45% 5.75% 2.03% 3.74% -
ROE 7.95% 10.27% 21.13% 17.78% 10.14% 3.78% 6.28% -
Per Share
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 108.88 181.26 196.00 188.11 176.23 186.03 167.83 -6.20%
EPS 20.68 22.08 21.14 17.78 10.14 3.78 6.26 19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.15 1.00 1.00 1.00 1.00 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.42 32.32 34.97 33.55 31.44 33.16 29.86 -6.17%
EPS 3.69 3.94 3.77 3.17 1.81 0.67 1.12 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4638 0.3834 0.1784 0.1784 0.1784 0.1783 0.1779 15.25%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.47 1.27 0.68 0.72 0.50 0.43 0.81 -
P/RPS 0.00 0.70 0.35 0.38 0.28 0.23 0.48 -
P/EPS 0.00 5.75 3.22 4.05 4.93 11.37 12.90 -
EY 0.00 17.39 31.08 24.70 20.28 8.79 7.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.68 0.72 0.50 0.43 0.81 -1.32%
Price Multiplier on Announcement Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 25/02/05 -
Price 1.66 1.16 0.66 0.66 0.51 0.45 0.79 -
P/RPS 0.00 0.64 0.34 0.35 0.29 0.24 0.47 -
P/EPS 0.00 5.25 3.12 3.71 5.03 11.90 12.58 -
EY 0.00 19.04 32.02 26.94 19.88 8.40 7.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.66 0.66 0.51 0.45 0.79 0.73%

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