[ASIABRN] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -5.87%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 334,006 332,642 343,602 318,628 320,464 325,065 320,214 2.85%
PBT 6,552 17,632 31,974 40,312 42,579 44,977 43,314 -71.64%
Tax -4,938 -7,296 -8,764 -11,308 -11,767 -14,146 -10,682 -40.24%
NP 1,614 10,336 23,210 29,004 30,812 30,830 32,632 -86.55%
-
NP to SH 1,614 10,336 23,210 29,004 30,812 30,830 32,632 -86.55%
-
Tax Rate 75.37% 41.38% 27.41% 28.05% 27.64% 31.45% 24.66% -
Total Cost 332,392 322,306 320,392 289,624 289,652 294,234 287,582 10.14%
-
Net Worth 240,517 246,007 253,933 250,143 238,104 228,841 222,007 5.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 240,517 246,007 253,933 250,143 238,104 228,841 222,007 5.48%
NOSH 79,117 79,102 79,107 79,159 77,558 77,050 76,029 2.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.48% 3.11% 6.75% 9.10% 9.61% 9.48% 10.19% -
ROE 0.67% 4.20% 9.14% 11.59% 12.94% 13.47% 14.70% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 422.16 420.52 434.35 402.51 413.19 421.88 421.17 0.15%
EPS 2.04 13.07 29.34 36.64 39.73 40.01 42.92 -86.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.11 3.21 3.16 3.07 2.97 2.92 2.72%
Adjusted Per Share Value based on latest NOSH - 79,159
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 143.57 142.98 147.69 136.96 137.75 139.72 137.64 2.85%
EPS 0.69 4.44 9.98 12.47 13.24 13.25 14.03 -86.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0338 1.0574 1.0915 1.0752 1.0235 0.9836 0.9543 5.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.59 2.99 3.50 3.90 4.01 4.00 3.60 -
P/RPS 0.61 0.71 0.81 0.97 0.97 0.95 0.85 -19.85%
P/EPS 126.96 22.88 11.93 10.64 10.09 10.00 8.39 512.80%
EY 0.79 4.37 8.38 9.39 9.91 10.00 11.92 -83.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.09 1.23 1.31 1.35 1.23 -21.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 -
Price 2.11 2.95 3.30 3.75 3.99 3.67 3.97 -
P/RPS 0.50 0.70 0.76 0.93 0.97 0.87 0.94 -34.37%
P/EPS 103.43 22.58 11.25 10.23 10.04 9.17 9.25 400.77%
EY 0.97 4.43 8.89 9.77 9.96 10.90 10.81 -79.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 1.03 1.19 1.30 1.24 1.36 -36.41%

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