Highlights

[ASIABRN] QoQ TTM Result on 2019-03-31 [#4]

Stock [ASIABRN]: ASIA BRANDS BHD
Announcement Date 02-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     150.10%    YoY -     127.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 158,299 152,840 146,611 146,122 150,588 165,118 189,216 -11.22%
  QoQ % 3.57% 4.25% 0.33% -2.97% -8.80% -12.74% -
  Horiz. % 83.66% 80.78% 77.48% 77.22% 79.59% 87.26% 100.00%
PBT 7,191 -9,345 -15,257 -18,494 -17,998 -38,750 -49,538 -
  QoQ % 176.95% 38.75% 17.50% -2.76% 53.55% 21.78% -
  Horiz. % -14.52% 18.86% 30.80% 37.33% 36.33% 78.22% 100.00%
Tax -1,276 -726 -693 -490 -1,198 10,293 10,713 -
  QoQ % -75.76% -4.76% -41.43% 59.10% -111.64% -3.92% -
  Horiz. % -11.91% -6.78% -6.47% -4.57% -11.18% 96.08% 100.00%
NP 5,915 -10,071 -15,950 -18,984 -19,196 -28,457 -38,825 -
  QoQ % 158.73% 36.86% 15.98% 1.10% 32.54% 26.70% -
  Horiz. % -15.24% 25.94% 41.08% 48.90% 49.44% 73.30% 100.00%
NP to SH 5,336 -10,650 -16,529 -19,563 -19,196 -28,457 -38,825 -
  QoQ % 150.10% 35.57% 15.51% -1.91% 32.54% 26.70% -
  Horiz. % -13.74% 27.43% 42.57% 50.39% 49.44% 73.30% 100.00%
Tax Rate 17.74 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 152,384 162,911 162,561 165,106 169,784 193,575 228,041 -23.59%
  QoQ % -6.46% 0.22% -1.54% -2.76% -12.29% -15.11% -
  Horiz. % 66.82% 71.44% 71.29% 72.40% 74.45% 84.89% 100.00%
Net Worth 83,380 147,731 146,567 146,567 144,241 131,256 135,854 -27.80%
  QoQ % -43.56% 0.79% 0.00% 1.61% 9.89% -3.38% -
  Horiz. % 61.37% 108.74% 107.89% 107.89% 106.17% 96.62% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 83,380 147,731 146,567 146,567 144,241 131,256 135,854 -27.80%
  QoQ % -43.56% 0.79% 0.00% 1.61% 9.89% -3.38% -
  Horiz. % 61.37% 108.74% 107.89% 107.89% 106.17% 96.62% 100.00%
NOSH 102,938 116,323 116,323 116,323 116,323 79,070 78,984 19.33%
  QoQ % -11.51% 0.00% 0.00% 0.00% 47.11% 0.11% -
  Horiz. % 130.33% 147.27% 147.27% 147.27% 147.27% 100.11% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.74 % -6.59 % -10.88 % -12.99 % -12.75 % -17.23 % -20.52 % -
  QoQ % 156.75% 39.43% 16.24% -1.88% 26.00% 16.03% -
  Horiz. % -18.23% 32.12% 53.02% 63.30% 62.13% 83.97% 100.00%
ROE 6.40 % -7.21 % -11.28 % -13.35 % -13.31 % -21.68 % -28.58 % -
  QoQ % 188.77% 36.08% 15.51% -0.30% 38.61% 24.14% -
  Horiz. % -22.39% 25.23% 39.47% 46.71% 46.57% 75.86% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 153.78 131.39 126.04 125.62 129.46 208.82 239.56 -25.61%
  QoQ % 17.04% 4.24% 0.33% -2.97% -38.00% -12.83% -
  Horiz. % 64.19% 54.85% 52.61% 52.44% 54.04% 87.17% 100.00%
EPS 5.18 -9.16 -14.21 -16.82 -16.50 -35.99 -49.15 -
  QoQ % 156.55% 35.54% 15.52% -1.94% 54.15% 26.78% -
  Horiz. % -10.54% 18.64% 28.91% 34.22% 33.57% 73.22% 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 0.8100 1.2700 1.2600 1.2600 1.2400 1.6600 1.7200 -39.50%
  QoQ % -36.22% 0.79% 0.00% 1.61% -25.30% -3.49% -
  Horiz. % 47.09% 73.84% 73.26% 73.26% 72.09% 96.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 68.04 65.70 63.02 62.81 64.73 70.97 81.33 -11.22%
  QoQ % 3.56% 4.25% 0.33% -2.97% -8.79% -12.74% -
  Horiz. % 83.66% 80.78% 77.49% 77.23% 79.59% 87.26% 100.00%
EPS 2.29 -4.58 -7.10 -8.41 -8.25 -12.23 -16.69 -
  QoQ % 150.00% 35.49% 15.58% -1.94% 32.54% 26.72% -
  Horiz. % -13.72% 27.44% 42.54% 50.39% 49.43% 73.28% 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 0.3584 0.6350 0.6300 0.6300 0.6200 0.5642 0.5839 -27.80%
  QoQ % -43.56% 0.79% 0.00% 1.61% 9.89% -3.37% -
  Horiz. % 61.38% 108.75% 107.90% 107.90% 106.18% 96.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.4800 0.3800 0.6800 0.8250 0.8800 0.8350 0.9800 -
P/RPS 0.31 0.29 0.54 0.66 0.68 0.40 0.41 -17.02%
  QoQ % 6.90% -46.30% -18.18% -2.94% 70.00% -2.44% -
  Horiz. % 75.61% 70.73% 131.71% 160.98% 165.85% 97.56% 100.00%
P/EPS 9.26 -4.15 -4.79 -4.91 -5.33 -2.32 -1.99 -
  QoQ % 323.13% 13.36% 2.44% 7.88% -129.74% -16.58% -
  Horiz. % -465.33% 208.54% 240.70% 246.73% 267.84% 116.58% 100.00%
EY 10.80 -24.09 -20.90 -20.39 -18.75 -43.10 -50.16 -
  QoQ % 144.83% -15.26% -2.50% -8.75% 56.50% 14.07% -
  Horiz. % -21.53% 48.03% 41.67% 40.65% 37.38% 85.93% 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 0.59 0.30 0.54 0.65 0.71 0.50 0.57 2.33%
  QoQ % 96.67% -44.44% -16.92% -8.45% 42.00% -12.28% -
  Horiz. % 103.51% 52.63% 94.74% 114.04% 124.56% 87.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 02/07/19 22/02/19 15/11/18 28/08/18 31/05/18 14/02/18 24/11/17 -
Price 0.5250 0.3750 0.5900 0.7000 0.8300 0.8300 0.9700 -
P/RPS 0.34 0.29 0.47 0.56 0.64 0.40 0.40 -10.28%
  QoQ % 17.24% -38.30% -16.07% -12.50% 60.00% 0.00% -
  Horiz. % 85.00% 72.50% 117.50% 140.00% 160.00% 100.00% 100.00%
P/EPS 10.13 -4.10 -4.15 -4.16 -5.03 -2.31 -1.97 -
  QoQ % 347.07% 1.20% 0.24% 17.30% -117.75% -17.26% -
  Horiz. % -514.21% 208.12% 210.66% 211.17% 255.33% 117.26% 100.00%
EY 9.87 -24.41 -24.08 -24.03 -19.88 -43.36 -50.68 -
  QoQ % 140.43% -1.37% -0.21% -20.88% 54.15% 14.44% -
  Horiz. % -19.48% 48.16% 47.51% 47.42% 39.23% 85.56% 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 0.65 0.30 0.47 0.56 0.67 0.50 0.56 10.46%
  QoQ % 116.67% -36.17% -16.07% -16.42% 34.00% -10.71% -
  Horiz. % 116.07% 53.57% 83.93% 100.00% 119.64% 89.29% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers