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

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -92.11%
YoY- -91.78%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized 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 188,875 142,680 117,462 84,764 105,262 464,394 273,006 -21.75%
PBT 23,305 12,893 15,342 3,092 18,001 94,752 68,616 -51.28%
Tax -6,107 -3,752 -5,236 -1,964 -3,631 -23,796 -16,764 -48.96%
NP 17,198 9,141 10,106 1,128 14,370 70,956 51,852 -52.05%
-
NP to SH 17,198 9,141 10,106 1,128 14,288 70,956 51,852 -52.05%
-
Tax Rate 26.20% 29.10% 34.13% 63.52% 20.17% 25.11% 24.43% -
Total Cost 171,677 133,538 107,356 83,636 90,892 393,438 221,154 -15.52%
-
Net Worth 138,476 182,730 117,025 112,799 112,176 111,573 108,651 17.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 138,476 182,730 117,025 112,799 112,176 111,573 108,651 17.53%
NOSH 51,863 71,941 41,794 42,089 41,546 41,787 41,789 15.47%
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 9.11% 6.41% 8.60% 1.33% 13.65% 15.28% 18.99% -
ROE 12.42% 5.00% 8.64% 1.00% 12.74% 63.60% 47.72% -
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 364.18 198.33 281.04 201.39 253.36 1,111.31 653.29 -32.24%
EPS 33.16 12.71 24.18 2.68 34.39 169.80 124.08 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.54 2.80 2.68 2.70 2.67 2.60 1.78%
Adjusted Per Share Value based on latest NOSH - 42,089
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 81.19 61.33 50.49 36.43 45.25 199.61 117.35 -21.75%
EPS 7.39 3.93 4.34 0.48 6.14 30.50 22.29 -52.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.7854 0.503 0.4849 0.4822 0.4796 0.467 17.53%
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 2.63 2.50 2.78 1.60 1.60 1.65 1.47 -
P/RPS 0.72 1.26 0.99 0.79 0.00 0.00 0.00 -
P/EPS 7.93 19.67 11.50 59.70 0.00 0.00 0.00 -
EY 12.61 5.08 8.70 1.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 0.99 0.60 0.60 0.83 0.74 21.39%
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 3.50 2.60 2.50 2.78 1.59 1.64 1.66 -
P/RPS 0.96 1.31 0.89 1.38 0.00 0.00 0.00 -
P/EPS 10.55 20.46 10.34 103.73 0.00 0.00 0.00 -
EY 9.47 4.89 9.67 0.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.02 0.89 1.04 0.60 0.82 0.83 35.52%

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