[ASIABRN] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 1591.84%
YoY- -44.79%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Revenue 69,153 92,144 90,114 37,540 45,501 31,646 34,292 10.94%
PBT -992 5,909 7,920 6,898 11,436 2,924 3,462 -
Tax 252 -1,555 -2,937 -2,127 -2,794 -787 -1,035 -
NP -740 4,354 4,983 4,771 8,642 2,137 2,427 -
-
NP to SH -740 4,354 4,983 4,771 8,642 2,137 2,427 -
-
Tax Rate - 26.32% 37.08% 30.84% 24.43% 26.92% 29.90% -
Total Cost 69,893 87,790 85,131 32,769 36,859 29,509 31,865 12.33%
-
Net Worth 229,085 254,115 221,804 116,977 108,651 89,901 41,799 28.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Net Worth 229,085 254,115 221,804 116,977 108,651 89,901 41,799 28.66%
NOSH 78,723 79,163 75,960 41,777 41,789 41,814 41,799 9.83%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
NP Margin -1.07% 4.73% 5.53% 12.71% 18.99% 6.75% 7.08% -
ROE -0.32% 1.71% 2.25% 4.08% 7.95% 2.38% 5.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
RPS 87.84 116.40 118.63 89.86 108.88 75.68 82.04 1.01%
EPS -0.94 5.50 6.56 11.42 20.68 5.11 5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 3.21 2.92 2.80 2.60 2.15 1.00 17.14%
Adjusted Per Share Value based on latest NOSH - 41,777
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
RPS 29.72 39.61 38.73 16.14 19.56 13.60 14.74 10.94%
EPS -0.32 1.87 2.14 2.05 3.71 0.92 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9847 1.0923 0.9534 0.5028 0.467 0.3864 0.1797 28.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 -
Price 1.46 3.50 3.60 2.78 1.47 1.27 0.68 -
P/RPS 1.66 3.01 3.03 3.09 0.00 1.68 0.83 10.81%
P/EPS -155.32 63.64 54.88 24.34 0.00 24.85 11.71 -
EY -0.64 1.57 1.82 4.11 0.00 4.02 8.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.09 1.23 0.99 0.74 0.59 0.68 -4.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 CAGR
Date 14/12/15 17/11/14 15/11/13 26/11/12 30/11/11 25/02/10 27/02/09 -
Price 1.40 3.30 3.97 2.50 1.66 1.16 0.66 -
P/RPS 1.59 2.84 3.35 2.78 0.00 1.53 0.80 10.71%
P/EPS -148.94 60.00 60.52 21.89 0.00 22.70 11.37 -
EY -0.67 1.67 1.65 4.57 0.00 4.41 8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.03 1.36 0.89 0.83 0.54 0.66 -4.60%

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