Highlights

[ASIABRN] QoQ Quarter Result on 2012-09-30 [#2]


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,993 81,865 48,279 37,540 21,191 27,863 31,898 68.94%
  QoQ % -14.50% 69.57% 28.61% 77.15% -23.95% -12.65% -
  Horiz. % 219.43% 256.65% 151.35% 117.69% 66.43% 87.35% 100.00%
PBT 13,738 13,635 2,000 6,898 773 2,210 4,356 115.21%
  QoQ % 0.76% 581.75% -71.01% 792.37% -65.02% -49.27% -
  Horiz. % 315.38% 313.02% 45.91% 158.36% 17.75% 50.73% 100.00%
Tax -2,404 -3,293 -196 -2,127 -491 334 -1,172 61.51%
  QoQ % 27.00% -1,580.10% 90.79% -333.20% -247.01% 128.50% -
  Horiz. % 205.12% 280.97% 16.72% 181.48% 41.89% -28.50% 100.00%
NP 11,334 10,342 1,804 4,771 282 2,544 3,184 133.32%
  QoQ % 9.59% 473.28% -62.19% 1,591.84% -88.92% -20.10% -
  Horiz. % 355.97% 324.81% 56.66% 149.84% 8.86% 79.90% 100.00%
NP to SH 11,334 10,342 1,804 4,771 282 2,462 3,184 133.32%
  QoQ % 9.59% 473.28% -62.19% 1,591.84% -88.55% -22.68% -
  Horiz. % 355.97% 324.81% 56.66% 149.84% 8.86% 77.32% 100.00%
Tax Rate 17.50 % 24.15 % 9.80 % 30.84 % 63.52 % -15.11 % 26.91 % -24.96%
  QoQ % -27.54% 146.43% -68.22% -51.45% 520.38% -156.15% -
  Horiz. % 65.03% 89.74% 36.42% 114.60% 236.05% -56.15% 100.00%
Total Cost 58,659 71,523 46,475 32,769 20,909 25,319 28,714 61.07%
  QoQ % -17.99% 53.90% 41.83% 56.72% -17.42% -11.82% -
  Horiz. % 204.29% 249.09% 161.85% 114.12% 72.82% 88.18% 100.00%
Net Worth 208,458 138,481 183,286 116,977 112,799 109,332 111,565 51.76%
  QoQ % 50.53% -24.45% 56.69% 3.70% 3.17% -2.00% -
  Horiz. % 186.85% 124.13% 164.29% 104.85% 101.11% 98.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 208,458 138,481 183,286 116,977 112,799 109,332 111,565 51.76%
  QoQ % 50.53% -24.45% 56.69% 3.70% 3.17% -2.00% -
  Horiz. % 186.85% 124.13% 164.29% 104.85% 101.11% 98.00% 100.00%
NOSH 72,887 51,865 72,160 41,777 42,089 40,493 41,784 44.96%
  QoQ % 40.53% -28.12% 72.72% -0.74% 3.94% -3.09% -
  Horiz. % 174.44% 124.13% 172.69% 99.98% 100.73% 96.91% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.19 % 12.63 % 3.74 % 12.71 % 1.33 % 9.13 % 9.98 % 38.10%
  QoQ % 28.19% 237.70% -70.57% 855.64% -85.43% -8.52% -
  Horiz. % 162.22% 126.55% 37.47% 127.35% 13.33% 91.48% 100.00%
ROE 5.44 % 7.47 % 0.98 % 4.08 % 0.25 % 2.25 % 2.85 % 53.94%
  QoQ % -27.18% 662.24% -75.98% 1,532.00% -88.89% -21.05% -
  Horiz. % 190.88% 262.11% 34.39% 143.16% 8.77% 78.95% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 96.03 157.84 66.91 89.86 50.35 68.81 76.34 16.55%
  QoQ % -39.16% 135.90% -25.54% 78.47% -26.83% -9.86% -
  Horiz. % 125.79% 206.76% 87.65% 117.71% 65.95% 90.14% 100.00%
EPS 15.55 19.94 2.50 11.42 0.67 6.08 7.62 60.96%
  QoQ % -22.02% 697.60% -78.11% 1,604.48% -88.98% -20.21% -
  Horiz. % 204.07% 261.68% 32.81% 149.87% 8.79% 79.79% 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 2.8600 2.6700 2.5400 2.8000 2.6800 2.7000 2.6700 4.69%
  QoQ % 7.12% 5.12% -9.29% 4.48% -0.74% 1.12% -
  Horiz. % 107.12% 100.00% 95.13% 104.87% 100.37% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.09 35.19 20.75 16.14 9.11 11.98 13.71 68.97%
  QoQ % -14.49% 69.59% 28.56% 77.17% -23.96% -12.62% -
  Horiz. % 219.47% 256.67% 151.35% 117.72% 66.45% 87.38% 100.00%
EPS 4.87 4.45 0.78 2.05 0.12 1.06 1.37 133.10%
  QoQ % 9.44% 470.51% -61.95% 1,608.33% -88.68% -22.63% -
  Horiz. % 355.47% 324.82% 56.93% 149.64% 8.76% 77.37% 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 0.8960 0.5952 0.7878 0.5028 0.4849 0.4699 0.4795 51.77%
  QoQ % 50.54% -24.45% 56.68% 3.69% 3.19% -2.00% -
  Horiz. % 186.86% 124.13% 164.30% 104.86% 101.13% 98.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.3400 2.6300 2.5000 2.7800 1.6000 1.6000 1.6500 -
P/RPS 3.48 1.67 3.74 3.09 3.18 0.00 0.00 -
  QoQ % 108.38% -55.35% 21.04% -2.83% 0.00% 0.00% -
  Horiz. % 109.43% 52.52% 117.61% 97.17% 100.00% - -
P/EPS 21.48 13.19 100.00 24.34 238.81 0.00 0.00 -
  QoQ % 62.85% -86.81% 310.85% -89.81% 0.00% 0.00% -
  Horiz. % 8.99% 5.52% 41.87% 10.19% 100.00% - -
EY 4.66 7.58 1.00 4.11 0.42 0.00 0.00 -
  QoQ % -38.52% 658.00% -75.67% 878.57% 0.00% 0.00% -
  Horiz. % 1,109.52% 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 1.17 0.99 0.98 0.99 0.60 0.60 0.83 25.75%
  QoQ % 18.18% 1.02% -1.01% 65.00% 0.00% -27.71% -
  Horiz. % 140.96% 119.28% 118.07% 119.28% 72.29% 72.29% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 -
Price 3.6100 3.5000 2.6000 2.5000 2.7800 1.5900 1.6400 -
P/RPS 3.76 2.22 3.89 2.78 5.52 0.00 0.00 -
  QoQ % 69.37% -42.93% 39.93% -49.64% 0.00% 0.00% -
  Horiz. % 68.12% 40.22% 70.47% 50.36% 100.00% - -
P/EPS 23.22 17.55 104.00 21.89 414.93 0.00 0.00 -
  QoQ % 32.31% -83.12% 375.10% -94.72% 0.00% 0.00% -
  Horiz. % 5.60% 4.23% 25.06% 5.28% 100.00% - -
EY 4.31 5.70 0.96 4.57 0.24 0.00 0.00 -
  QoQ % -24.39% 493.75% -78.99% 1,804.17% 0.00% 0.00% -
  Horiz. % 1,795.83% 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 1.26 1.31 1.02 0.89 1.04 0.60 0.82 33.19%
  QoQ % -3.82% 28.43% 14.61% -14.42% 73.33% -26.83% -
  Horiz. % 153.66% 159.76% 124.39% 108.54% 126.83% 73.17% 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.
 


 

166  157  481  1444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.18+0.015 
 MERIDIAN 0.085-0.03 
 MNC 0.075-0.005 
 HSI-H8E 0.455+0.02 
 EFORCE 0.695+0.03 
 SEALINK 0.295+0.025 
 HSI-H6Q 0.385+0.02 
 HSI-C7F 0.405-0.015 
 KSTAR-WA 0.025+0.01 

TOP ARTICLES

1. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
2. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
7. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
Partners & Brokers