Highlights

[ASIABRN] QoQ Quarter Result on 2015-12-31 [#3]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -657.70%    YoY -     -45.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 34,560 41,156 54,548 56,684 69,153 58,034 83,213 -44.25%
  QoQ % -16.03% -24.55% -3.77% -18.03% 19.16% -30.26% -
  Horiz. % 41.53% 49.46% 65.55% 68.12% 83.10% 69.74% 100.00%
PBT -5,855 -2,876 -25,147 -6,236 -992 -12,833 -6,672 -8.32%
  QoQ % -103.58% 88.56% -303.26% -528.63% 92.27% -92.34% -
  Horiz. % 87.75% 43.11% 376.90% 93.47% 14.87% 192.34% 100.00%
Tax -7,372 -3,847 -4,589 629 252 3,694 534 -
  QoQ % -91.63% 16.17% -829.57% 149.60% -93.18% 591.76% -
  Horiz. % -1,380.52% -720.41% -859.36% 117.79% 47.19% 691.76% 100.00%
NP -13,227 -6,723 -29,736 -5,607 -740 -9,139 -6,138 66.60%
  QoQ % -96.74% 77.39% -430.34% -657.70% 91.90% -48.89% -
  Horiz. % 215.49% 109.53% 484.46% 91.35% 12.06% 148.89% 100.00%
NP to SH -13,227 -6,723 -29,736 -5,607 -740 -9,139 -6,138 66.60%
  QoQ % -96.74% 77.39% -430.34% -657.70% 91.90% -48.89% -
  Horiz. % 215.49% 109.53% 484.46% 91.35% 12.06% 148.89% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 47,787 47,879 84,284 62,291 69,893 67,173 89,351 -34.04%
  QoQ % -0.19% -43.19% 35.31% -10.88% 4.05% -24.82% -
  Horiz. % 53.48% 53.59% 94.33% 69.71% 78.22% 75.18% 100.00%
Net Worth 174,830 188,244 194,604 224,596 229,085 231,046 240,457 -19.10%
  QoQ % -7.13% -3.27% -13.35% -1.96% -0.85% -3.91% -
  Horiz. % 72.71% 78.29% 80.93% 93.40% 95.27% 96.09% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 174,830 188,244 194,604 224,596 229,085 231,046 240,457 -19.10%
  QoQ % -7.13% -3.27% -13.35% -1.96% -0.85% -3.91% -
  Horiz. % 72.71% 78.29% 80.93% 93.40% 95.27% 96.09% 100.00%
NOSH 79,108 79,094 79,107 79,083 78,723 79,125 79,097 0.01%
  QoQ % 0.02% -0.02% 0.03% 0.46% -0.51% 0.03% -
  Horiz. % 100.01% 100.00% 100.01% 99.98% 99.53% 100.03% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -38.27 % -16.34 % -54.51 % -9.89 % -1.07 % -15.75 % -7.38 % 198.70%
  QoQ % -134.21% 70.02% -451.16% -824.30% 93.21% -113.41% -
  Horiz. % 518.56% 221.41% 738.62% 134.01% 14.50% 213.41% 100.00%
ROE -7.57 % -3.57 % -15.28 % -2.50 % -0.32 % -3.96 % -2.55 % 106.15%
  QoQ % -112.04% 76.64% -511.20% -681.25% 91.92% -55.29% -
  Horiz. % 296.86% 140.00% 599.22% 98.04% 12.55% 155.29% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.69 52.03 68.95 71.68 87.84 73.34 105.20 -44.25%
  QoQ % -16.03% -24.54% -3.81% -18.40% 19.77% -30.29% -
  Horiz. % 41.53% 49.46% 65.54% 68.14% 83.50% 69.71% 100.00%
EPS -16.72 -8.50 -37.58 -7.09 -0.94 -11.55 -7.76 66.59%
  QoQ % -96.71% 77.38% -430.04% -654.26% 91.86% -48.84% -
  Horiz. % 215.46% 109.54% 484.28% 91.37% 12.11% 148.84% 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 2.2100 2.3800 2.4600 2.8400 2.9100 2.9200 3.0400 -19.10%
  QoQ % -7.14% -3.25% -13.38% -2.41% -0.34% -3.95% -
  Horiz. % 72.70% 78.29% 80.92% 93.42% 95.72% 96.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.86 17.69 23.45 24.36 29.72 24.95 35.77 -44.24%
  QoQ % -16.00% -24.56% -3.74% -18.03% 19.12% -30.25% -
  Horiz. % 41.54% 49.45% 65.56% 68.10% 83.09% 69.75% 100.00%
EPS -5.69 -2.89 -12.78 -2.41 -0.32 -3.93 -2.64 66.62%
  QoQ % -96.89% 77.39% -430.29% -653.13% 91.86% -48.86% -
  Horiz. % 215.53% 109.47% 484.09% 91.29% 12.12% 148.86% 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 0.7515 0.8091 0.8365 0.9654 0.9847 0.9931 1.0336 -19.10%
  QoQ % -7.12% -3.28% -13.35% -1.96% -0.85% -3.92% -
  Horiz. % 72.71% 78.28% 80.93% 93.40% 95.27% 96.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.9500 1.0600 1.1900 1.3800 1.4600 1.7900 2.5900 -
P/RPS 2.17 2.04 1.73 1.93 1.66 2.44 2.46 -8.00%
  QoQ % 6.37% 17.92% -10.36% 16.27% -31.97% -0.81% -
  Horiz. % 88.21% 82.93% 70.33% 78.46% 67.48% 99.19% 100.00%
P/EPS -5.68 -12.47 -3.17 -19.46 -155.32 -15.50 -33.38 -69.19%
  QoQ % 54.45% -293.38% 83.71% 87.47% -902.06% 53.57% -
  Horiz. % 17.02% 37.36% 9.50% 58.30% 465.31% 46.43% 100.00%
EY -17.60 -8.02 -31.59 -5.14 -0.64 -6.45 -3.00 224.24%
  QoQ % -119.45% 74.61% -514.59% -703.12% 90.08% -115.00% -
  Horiz. % 586.67% 267.33% 1,053.00% 171.33% 21.33% 215.00% 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 0.43 0.45 0.48 0.49 0.50 0.61 0.85 -36.43%
  QoQ % -4.44% -6.25% -2.04% -2.00% -18.03% -28.24% -
  Horiz. % 50.59% 52.94% 56.47% 57.65% 58.82% 71.76% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 31/05/16 26/02/16 14/12/15 18/08/15 29/05/15 -
Price 0.9000 1.0100 1.1800 1.2000 1.4000 1.6200 2.1100 -
P/RPS 2.06 1.94 1.71 1.67 1.59 2.21 2.01 1.65%
  QoQ % 6.19% 13.45% 2.40% 5.03% -28.05% 9.95% -
  Horiz. % 102.49% 96.52% 85.07% 83.08% 79.10% 109.95% 100.00%
P/EPS -5.38 -11.88 -3.14 -16.93 -148.94 -14.03 -27.19 -65.94%
  QoQ % 54.71% -278.34% 81.45% 88.63% -961.58% 48.40% -
  Horiz. % 19.79% 43.69% 11.55% 62.27% 547.77% 51.60% 100.00%
EY -18.58 -8.42 -31.86 -5.91 -0.67 -7.13 -3.68 193.44%
  QoQ % -120.67% 73.57% -439.09% -782.09% 90.60% -93.75% -
  Horiz. % 504.89% 228.80% 865.76% 160.60% 18.21% 193.75% 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 0.41 0.42 0.48 0.42 0.48 0.55 0.69 -29.25%
  QoQ % -2.38% -12.50% 14.29% -12.50% -12.73% -20.29% -
  Horiz. % 59.42% 60.87% 69.57% 60.87% 69.57% 79.71% 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.
 


 

178  167  488  1415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 SUMATEC 0.0250.00 
 MERIDIAN 0.09-0.025 
 HSI-H8E 0.445+0.01 
 MNC 0.075-0.005 
 EFORCE 0.695+0.03 
 HSI-H6Q 0.375+0.01 
 SEALINK 0.30+0.03 
 HSI-C7F 0.415-0.005 
 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