[ASIABRN] YoY Quarter Result on 31-Mar-2010 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 19.93%
YoY- 2597.89%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 83,692 48,279 31,898 34,126 31,023 36,221 33,147 14.68%
PBT 12,075 2,000 4,356 3,507 136 1,499 542 58.27%
Tax -5,269 -196 -1,172 -944 -41 -474 -220 59.98%
NP 6,806 1,804 3,184 2,563 95 1,025 322 57.05%
-
NP to SH 6,806 1,804 3,184 2,563 95 1,025 322 57.05%
-
Tax Rate 43.64% 9.80% 26.91% 26.92% 30.15% 31.62% 40.59% -
Total Cost 76,886 46,475 28,714 31,563 30,928 35,196 32,825 13.42%
-
Net Worth 228,922 183,286 111,565 83,563 42,500 41,762 42,258 28.39%
Dividend
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 228,922 183,286 111,565 83,563 42,500 41,762 42,258 28.39%
NOSH 77,078 72,160 41,784 41,781 42,500 41,762 42,258 9.29%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 8.13% 3.74% 9.98% 7.51% 0.31% 2.83% 0.97% -
ROE 2.97% 0.98% 2.85% 3.07% 0.22% 2.45% 0.76% -
Per Share
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 108.58 66.91 76.34 81.68 73.00 86.73 78.44 4.92%
EPS 8.83 2.50 7.62 6.13 0.23 2.45 0.77 43.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.54 2.67 2.00 1.00 1.00 1.00 17.47%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.97 20.75 13.71 14.67 13.33 15.57 14.25 14.68%
EPS 2.93 0.78 1.37 1.10 0.04 0.44 0.14 56.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.7878 0.4795 0.3592 0.1827 0.1795 0.1816 28.40%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/12/13 31/12/12 30/12/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 4.00 2.50 1.65 1.18 0.66 0.70 0.57 -
P/RPS 3.68 3.74 0.00 1.44 0.90 0.81 0.73 27.04%
P/EPS 45.30 100.00 0.00 19.24 295.26 28.52 74.80 -7.15%
EY 2.21 1.00 0.00 5.20 0.34 3.51 1.34 7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.98 0.83 0.59 0.66 0.70 0.57 13.60%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 18/02/14 28/02/13 29/02/12 27/05/10 28/05/09 30/05/08 29/05/07 -
Price 3.67 2.60 1.64 1.15 0.70 0.68 0.62 -
P/RPS 3.38 3.89 0.00 1.41 0.96 0.78 0.79 23.99%
P/EPS 41.56 104.00 0.00 18.75 313.16 27.71 81.37 -9.46%
EY 2.41 0.96 0.00 5.33 0.32 3.61 1.23 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.02 0.82 0.58 0.70 0.68 0.62 10.79%

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