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

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -20.95%
YoY- 32.84%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized 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 671,646 472,836 273,042 134,827 146,234 151,460 176,336 144.09%
PBT 107,250 98,592 69,054 17,003 21,510 25,250 38,804 97.06%
Tax -27,588 -24,858 -17,808 -4,577 -5,790 -6,796 -10,444 91.20%
NP 79,662 73,734 51,246 12,426 15,720 18,454 28,360 99.20%
-
NP to SH 80,244 74,178 51,528 12,426 15,720 18,454 28,360 100.17%
-
Tax Rate 25.72% 25.21% 25.79% 26.92% 26.92% 26.91% 26.91% -
Total Cost 591,984 399,102 221,796 122,401 130,514 133,006 147,976 152.21%
-
Net Worth 99,880 101,955 98,196 89,421 83,568 89,827 87,350 9.35%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 4,178 - - - -
Div Payout % - - - 33.63% - - - -
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 99,880 101,955 98,196 89,421 83,568 89,827 87,350 9.35%
NOSH 41,790 41,785 41,785 41,785 41,784 41,780 41,794 -0.00%
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 11.86% 15.59% 18.77% 9.22% 10.75% 12.18% 16.08% -
ROE 80.34% 72.76% 52.47% 13.90% 18.81% 20.54% 32.47% -
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 1,607.15 1,131.59 653.43 322.66 349.98 362.52 421.91 144.10%
EPS 190.62 176.46 122.64 29.74 37.61 44.16 67.88 99.17%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.39 2.44 2.35 2.14 2.00 2.15 2.09 9.36%
Adjusted Per Share Value based on latest NOSH - 41,897
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 288.70 203.24 117.36 57.95 62.86 65.10 75.80 144.08%
EPS 34.49 31.88 22.15 5.34 6.76 7.93 12.19 100.17%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.4293 0.4382 0.4221 0.3844 0.3592 0.3861 0.3755 9.34%
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 1.89 1.76 1.55 1.17 1.18 1.27 0.96 -
P/RPS 0.12 0.16 0.24 0.36 0.34 0.35 0.23 -35.21%
P/EPS 0.98 0.99 1.26 3.93 3.14 2.88 1.41 -21.55%
EY 101.59 100.87 79.56 25.42 31.88 34.78 70.68 27.38%
DY 0.00 0.00 0.00 8.55 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.66 0.55 0.59 0.59 0.46 43.45%
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 1.66 1.54 1.65 1.48 1.15 1.16 1.14 -
P/RPS 0.10 0.14 0.25 0.46 0.33 0.32 0.27 -48.45%
P/EPS 0.86 0.87 1.34 4.98 3.06 2.63 1.68 -36.03%
EY 115.67 115.27 74.74 20.09 32.71 38.08 59.52 55.79%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 0.70 0.69 0.58 0.54 0.55 16.33%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment