Highlights

[ASIABRN] QoQ Quarter Result on 2010-06-30 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -75.19%    YoY -     49.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 33,135 33,299 45,507 25,152 34,126 31,646 44,084 -17.35%
  QoQ % -0.49% -26.83% 80.93% -26.30% 7.84% -28.21% -
  Horiz. % 75.16% 75.54% 103.23% 57.05% 77.41% 71.79% 100.00%
PBT 1,443 4,923 11,509 870 3,507 2,924 9,701 -71.96%
  QoQ % -70.69% -57.22% 1,222.87% -75.19% 19.94% -69.86% -
  Horiz. % 14.87% 50.75% 118.64% 8.97% 36.15% 30.14% 100.00%
Tax -455 -1,175 -2,968 -234 -944 -787 -2,611 -68.83%
  QoQ % 61.28% 60.41% -1,168.38% 75.21% -19.95% 69.86% -
  Horiz. % 17.43% 45.00% 113.67% 8.96% 36.15% 30.14% 100.00%
NP 988 3,748 8,541 636 2,563 2,137 7,090 -73.15%
  QoQ % -73.64% -56.12% 1,242.92% -75.19% 19.93% -69.86% -
  Horiz. % 13.94% 52.86% 120.47% 8.97% 36.15% 30.14% 100.00%
NP to SH 988 3,748 8,541 636 2,563 2,137 7,090 -73.15%
  QoQ % -73.64% -56.12% 1,242.92% -75.19% 19.93% -69.86% -
  Horiz. % 13.94% 52.86% 120.47% 8.97% 36.15% 30.14% 100.00%
Tax Rate 31.53 % 23.87 % 25.79 % 26.90 % 26.92 % 26.92 % 26.91 % 11.15%
  QoQ % 32.09% -7.44% -4.13% -0.07% 0.00% 0.04% -
  Horiz. % 117.17% 88.70% 95.84% 99.96% 100.04% 100.04% 100.00%
Total Cost 32,147 29,551 36,966 24,516 31,563 29,509 36,994 -8.95%
  QoQ % 8.78% -20.06% 50.78% -22.33% 6.96% -20.23% -
  Horiz. % 86.90% 79.88% 99.92% 66.27% 85.32% 79.77% 100.00%
Net Worth 100,055 101,952 98,196 83,795 83,563 89,901 87,350 9.48%
  QoQ % -1.86% 3.82% 17.19% 0.28% -7.05% 2.92% -
  Horiz. % 114.55% 116.72% 112.42% 95.93% 95.66% 102.92% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 4,189 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 658.77 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 100,055 101,952 98,196 83,795 83,563 89,901 87,350 9.48%
  QoQ % -1.86% 3.82% 17.19% 0.28% -7.05% 2.92% -
  Horiz. % 114.55% 116.72% 112.42% 95.93% 95.66% 102.92% 100.00%
NOSH 41,864 41,783 41,785 41,897 41,781 41,814 41,794 0.11%
  QoQ % 0.19% -0.00% -0.27% 0.28% -0.08% 0.05% -
  Horiz. % 100.17% 99.97% 99.98% 100.25% 99.97% 100.05% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.98 % 11.26 % 18.77 % 2.53 % 7.51 % 6.75 % 16.08 % -67.53%
  QoQ % -73.53% -40.01% 641.90% -66.31% 11.26% -58.02% -
  Horiz. % 18.53% 70.02% 116.73% 15.73% 46.70% 41.98% 100.00%
ROE 0.99 % 3.68 % 8.70 % 0.76 % 3.07 % 2.38 % 8.12 % -75.44%
  QoQ % -73.10% -57.70% 1,044.74% -75.24% 28.99% -70.69% -
  Horiz. % 12.19% 45.32% 107.14% 9.36% 37.81% 29.31% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 79.15 79.69 108.91 60.03 81.68 75.68 105.48 -17.44%
  QoQ % -0.68% -26.83% 81.43% -26.51% 7.93% -28.25% -
  Horiz. % 75.04% 75.55% 103.25% 56.91% 77.44% 71.75% 100.00%
EPS 2.36 8.97 20.44 1.52 6.13 5.11 16.97 -73.19%
  QoQ % -73.69% -56.12% 1,244.74% -75.20% 19.96% -69.89% -
  Horiz. % 13.91% 52.86% 120.45% 8.96% 36.12% 30.11% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 2.3900 2.4400 2.3500 2.0000 2.0000 2.1500 2.0900 9.36%
  QoQ % -2.05% 3.83% 17.50% 0.00% -6.98% 2.87% -
  Horiz. % 114.35% 116.75% 112.44% 95.69% 95.69% 102.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 14.24 14.31 19.56 10.81 14.67 13.60 18.95 -17.36%
  QoQ % -0.49% -26.84% 80.94% -26.31% 7.87% -28.23% -
  Horiz. % 75.15% 75.51% 103.22% 57.04% 77.41% 71.77% 100.00%
EPS 0.42 1.61 3.67 0.27 1.10 0.92 3.05 -73.37%
  QoQ % -73.91% -56.13% 1,259.26% -75.45% 19.57% -69.84% -
  Horiz. % 13.77% 52.79% 120.33% 8.85% 36.07% 30.16% 100.00%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4301 0.4382 0.4221 0.3602 0.3592 0.3864 0.3755 9.48%
  QoQ % -1.85% 3.81% 17.18% 0.28% -7.04% 2.90% -
  Horiz. % 114.54% 116.70% 112.41% 95.93% 95.66% 102.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.8900 1.7600 1.5500 1.1700 1.1800 1.2700 0.9600 -
P/RPS 2.39 2.21 1.42 1.95 1.44 1.68 0.91 90.47%
  QoQ % 8.14% 55.63% -27.18% 35.42% -14.29% 84.62% -
  Horiz. % 262.64% 242.86% 156.04% 214.29% 158.24% 184.62% 100.00%
P/EPS 80.08 19.62 7.58 77.08 19.24 24.85 5.66 485.92%
  QoQ % 308.15% 158.84% -90.17% 300.62% -22.58% 339.05% -
  Horiz. % 1,414.84% 346.64% 133.92% 1,361.84% 339.93% 439.05% 100.00%
EY 1.25 5.10 13.19 1.30 5.20 4.02 17.67 -82.92%
  QoQ % -75.49% -61.33% 914.62% -75.00% 29.35% -77.25% -
  Horiz. % 7.07% 28.86% 74.65% 7.36% 29.43% 22.75% 100.00%
DY 0.00 0.00 0.00 8.55 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.79 0.72 0.66 0.59 0.59 0.59 0.46 43.46%
  QoQ % 9.72% 9.09% 11.86% 0.00% 0.00% 28.26% -
  Horiz. % 171.74% 156.52% 143.48% 128.26% 128.26% 128.26% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 1.6600 1.5400 1.6500 1.4800 1.1500 1.1600 1.1400 -
P/RPS 2.10 1.93 1.52 2.47 1.41 1.53 1.08 55.85%
  QoQ % 8.81% 26.97% -38.46% 75.18% -7.84% 41.67% -
  Horiz. % 194.44% 178.70% 140.74% 228.70% 130.56% 141.67% 100.00%
P/EPS 70.34 17.17 8.07 97.50 18.75 22.70 6.72 379.19%
  QoQ % 309.67% 112.76% -91.72% 420.00% -17.40% 237.80% -
  Horiz. % 1,046.73% 255.51% 120.09% 1,450.89% 279.02% 337.80% 100.00%
EY 1.42 5.82 12.39 1.03 5.33 4.41 14.88 -79.15%
  QoQ % -75.60% -53.03% 1,102.91% -80.68% 20.86% -70.36% -
  Horiz. % 9.54% 39.11% 83.27% 6.92% 35.82% 29.64% 100.00%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.69 0.63 0.70 0.74 0.58 0.54 0.55 16.34%
  QoQ % 9.52% -10.00% -5.41% 27.59% 7.41% -1.82% -
  Horiz. % 125.45% 114.55% 127.27% 134.55% 105.45% 98.18% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

133  142  449  1601 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.41+0.015 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 GPACKET 0.72+0.015 
 VSOLAR 0.0950.00 
 HSI-H6S 0.175+0.02 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers