[ASIABRN] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 13.79%
YoY- 85.48%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 77,399 109,676 112,943 114,835 106,795 110,221 102,407 -4.05%
PBT 15,792 16,133 12,730 12,368 7,702 4,969 853 54.02%
Tax -3,966 -4,343 -3,802 -3,912 -3,143 -2,717 1,228 -
NP 11,826 11,790 8,928 8,456 4,559 2,252 2,081 29.32%
-
NP to SH 11,826 11,790 8,928 8,456 4,559 2,252 2,081 29.32%
-
Tax Rate 25.11% 26.92% 29.87% 31.63% 40.81% 54.68% -143.96% -
Total Cost 65,573 97,886 104,015 106,379 102,236 107,969 100,326 -6.10%
-
Net Worth 111,573 83,568 41,780 41,789 41,802 41,763 63,586 8.67%
Dividend
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 111,573 83,568 41,780 41,789 41,802 41,763 63,586 8.67%
NOSH 41,787 41,784 41,780 41,789 41,802 41,763 41,860 -0.02%
Ratio Analysis
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 15.28% 10.75% 7.90% 7.36% 4.27% 2.04% 2.03% -
ROE 10.60% 14.11% 21.37% 20.23% 10.91% 5.39% 3.27% -
Per Share
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 185.22 262.48 270.33 274.80 255.48 263.91 244.64 -4.03%
EPS 28.30 28.21 21.36 20.24 10.91 5.39 4.98 29.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.00 1.00 1.00 1.00 1.00 1.519 8.70%
Adjusted Per Share Value based on latest NOSH - 41,762
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 33.04 46.81 48.21 49.01 45.58 47.05 43.71 -4.05%
EPS 5.05 5.03 3.81 3.61 1.95 0.96 0.89 29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.3567 0.1783 0.1784 0.1784 0.1783 0.2714 8.67%
Price Multiplier on Financial Quarter End Date
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.65 1.18 0.66 0.70 0.57 0.49 0.73 -
P/RPS 0.00 0.45 0.24 0.25 0.22 0.19 0.30 -
P/EPS 0.00 4.18 3.09 3.46 5.23 9.09 14.68 -
EY 0.00 23.91 32.38 28.91 19.13 11.00 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.66 0.70 0.57 0.49 0.48 8.44%
Price Multiplier on Announcement Date
31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 25/05/06 26/05/05 -
Price 1.64 1.15 0.70 0.68 0.62 0.52 0.61 -
P/RPS 0.00 0.44 0.26 0.25 0.24 0.20 0.25 -
P/EPS 0.00 4.08 3.28 3.36 5.68 9.64 12.27 -
EY 0.00 24.54 30.53 29.76 17.59 10.37 8.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.58 0.70 0.68 0.62 0.52 0.40 11.20%

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