Highlights

[ASIABRN] QoQ Quarter Result on 2012-06-30 [#1]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -88.55%    YoY -     -20.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 81,865 48,279 37,540 21,191 27,863 31,898 45,501 47.88%
  QoQ % 69.57% 28.61% 77.15% -23.95% -12.65% -29.90% -
  Horiz. % 179.92% 106.11% 82.50% 46.57% 61.24% 70.10% 100.00%
PBT 13,635 2,000 6,898 773 2,210 4,356 11,436 12.43%
  QoQ % 581.75% -71.01% 792.37% -65.02% -49.27% -61.91% -
  Horiz. % 119.23% 17.49% 60.32% 6.76% 19.32% 38.09% 100.00%
Tax -3,293 -196 -2,127 -491 334 -1,172 -2,794 11.57%
  QoQ % -1,580.10% 90.79% -333.20% -247.01% 128.50% 58.05% -
  Horiz. % 117.86% 7.02% 76.13% 17.57% -11.95% 41.95% 100.00%
NP 10,342 1,804 4,771 282 2,544 3,184 8,642 12.71%
  QoQ % 473.28% -62.19% 1,591.84% -88.92% -20.10% -63.16% -
  Horiz. % 119.67% 20.87% 55.21% 3.26% 29.44% 36.84% 100.00%
NP to SH 10,342 1,804 4,771 282 2,462 3,184 8,642 12.71%
  QoQ % 473.28% -62.19% 1,591.84% -88.55% -22.68% -63.16% -
  Horiz. % 119.67% 20.87% 55.21% 3.26% 28.49% 36.84% 100.00%
Tax Rate 24.15 % 9.80 % 30.84 % 63.52 % -15.11 % 26.91 % 24.43 % -0.76%
  QoQ % 146.43% -68.22% -51.45% 520.38% -156.15% 10.15% -
  Horiz. % 98.85% 40.11% 126.24% 260.01% -61.85% 110.15% 100.00%
Total Cost 71,523 46,475 32,769 20,909 25,319 28,714 36,859 55.51%
  QoQ % 53.90% 41.83% 56.72% -17.42% -11.82% -22.10% -
  Horiz. % 194.04% 126.09% 88.90% 56.73% 68.69% 77.90% 100.00%
Net Worth 138,481 183,286 116,977 112,799 109,332 111,565 108,651 17.54%
  QoQ % -24.45% 56.69% 3.70% 3.17% -2.00% 2.68% -
  Horiz. % 127.45% 168.69% 107.66% 103.82% 100.63% 102.68% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 138,481 183,286 116,977 112,799 109,332 111,565 108,651 17.54%
  QoQ % -24.45% 56.69% 3.70% 3.17% -2.00% 2.68% -
  Horiz. % 127.45% 168.69% 107.66% 103.82% 100.63% 102.68% 100.00%
NOSH 51,865 72,160 41,777 42,089 40,493 41,784 41,789 15.47%
  QoQ % -28.12% 72.72% -0.74% 3.94% -3.09% -0.01% -
  Horiz. % 124.11% 172.68% 99.97% 100.72% 96.90% 99.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.63 % 3.74 % 12.71 % 1.33 % 9.13 % 9.98 % 18.99 % -23.79%
  QoQ % 237.70% -70.57% 855.64% -85.43% -8.52% -47.45% -
  Horiz. % 66.51% 19.69% 66.93% 7.00% 48.08% 52.55% 100.00%
ROE 7.47 % 0.98 % 4.08 % 0.25 % 2.25 % 2.85 % 7.95 % -4.06%
  QoQ % 662.24% -75.98% 1,532.00% -88.89% -21.05% -64.15% -
  Horiz. % 93.96% 12.33% 51.32% 3.14% 28.30% 35.85% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 157.84 66.91 89.86 50.35 68.81 76.34 108.88 28.06%
  QoQ % 135.90% -25.54% 78.47% -26.83% -9.86% -29.89% -
  Horiz. % 144.97% 61.45% 82.53% 46.24% 63.20% 70.11% 100.00%
EPS 19.94 2.50 11.42 0.67 6.08 7.62 20.68 -2.40%
  QoQ % 697.60% -78.11% 1,604.48% -88.98% -20.21% -63.15% -
  Horiz. % 96.42% 12.09% 55.22% 3.24% 29.40% 36.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.6700 2.5400 2.8000 2.6800 2.7000 2.6700 2.6000 1.79%
  QoQ % 5.12% -9.29% 4.48% -0.74% 1.12% 2.69% -
  Horiz. % 102.69% 97.69% 107.69% 103.08% 103.85% 102.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.19 20.75 16.14 9.11 11.98 13.71 19.56 47.87%
  QoQ % 69.59% 28.56% 77.17% -23.96% -12.62% -29.91% -
  Horiz. % 179.91% 106.08% 82.52% 46.57% 61.25% 70.09% 100.00%
EPS 4.45 0.78 2.05 0.12 1.06 1.37 3.71 12.88%
  QoQ % 470.51% -61.95% 1,608.33% -88.68% -22.63% -63.07% -
  Horiz. % 119.95% 21.02% 55.26% 3.23% 28.57% 36.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5952 0.7878 0.5028 0.4849 0.4699 0.4795 0.4670 17.53%
  QoQ % -24.45% 56.68% 3.69% 3.19% -2.00% 2.68% -
  Horiz. % 127.45% 168.69% 107.67% 103.83% 100.62% 102.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.6300 2.5000 2.7800 1.6000 1.6000 1.6500 1.4700 -
P/RPS 1.67 3.74 3.09 3.18 0.00 0.00 0.00 -
  QoQ % -55.35% 21.04% -2.83% 0.00% 0.00% 0.00% -
  Horiz. % 52.52% 117.61% 97.17% 100.00% - - -
P/EPS 13.19 100.00 24.34 238.81 0.00 0.00 0.00 -
  QoQ % -86.81% 310.85% -89.81% 0.00% 0.00% 0.00% -
  Horiz. % 5.52% 41.87% 10.19% 100.00% - - -
EY 7.58 1.00 4.11 0.42 0.00 0.00 0.00 -
  QoQ % 658.00% -75.67% 878.57% 0.00% 0.00% 0.00% -
  Horiz. % 1,804.76% 238.10% 978.57% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 0.98 0.99 0.60 0.60 0.83 0.74 21.39%
  QoQ % 1.02% -1.01% 65.00% 0.00% -27.71% 12.16% -
  Horiz. % 133.78% 132.43% 133.78% 81.08% 81.08% 112.16% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 -
Price 3.5000 2.6000 2.5000 2.7800 1.5900 1.6400 1.6600 -
P/RPS 2.22 3.89 2.78 5.52 0.00 0.00 0.00 -
  QoQ % -42.93% 39.93% -49.64% 0.00% 0.00% 0.00% -
  Horiz. % 40.22% 70.47% 50.36% 100.00% - - -
P/EPS 17.55 104.00 21.89 414.93 0.00 0.00 0.00 -
  QoQ % -83.12% 375.10% -94.72% 0.00% 0.00% 0.00% -
  Horiz. % 4.23% 25.06% 5.28% 100.00% - - -
EY 5.70 0.96 4.57 0.24 0.00 0.00 0.00 -
  QoQ % 493.75% -78.99% 1,804.17% 0.00% 0.00% 0.00% -
  Horiz. % 2,375.00% 400.00% 1,904.17% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.31 1.02 0.89 1.04 0.60 0.82 0.83 35.52%
  QoQ % 28.43% 14.61% -14.42% 73.33% -26.83% -1.20% -
  Horiz. % 157.83% 122.89% 107.23% 125.30% 72.29% 98.80% 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.
 


 

88  77  353  1737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJLAND 0.24+0.015 
 NETX 0.0150.00 
 JAKS 0.855+0.035 
 GPACKET-WB 0.18+0.005 
 KSTAR-WA 0.0250.00 
 KSTAR 0.12+0.02 
 GPACKET 0.62+0.015 
 BINTAI 0.135+0.01 
 AAX 0.1950.00 
 UWC 1.41+0.05 
Partners & Brokers