[ASIABRN] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 40.53%
YoY- 26.44%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 165,551 164,712 151,432 164,624 241,821 243,589 254,374 -24.88%
PBT -50,343 -29,745 -17,462 -11,504 -45,208 -26,748 -27,650 49.05%
Tax -8,151 -16,688 -22,438 -15,388 -14 6,100 7,892 -
NP -58,494 -46,433 -39,900 -26,892 -45,222 -20,648 -19,758 106.04%
-
NP to SH -58,494 -46,433 -39,900 -26,892 -45,222 -20,648 -19,758 106.04%
-
Tax Rate - - - - - - - -
Total Cost 224,045 211,145 191,332 191,516 287,043 264,237 274,132 -12.57%
-
Net Worth 136,087 159,805 174,819 188,244 194,626 224,732 230,167 -29.53%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 136,087 159,805 174,819 188,244 194,626 224,732 230,167 -29.53%
NOSH 79,120 79,111 79,103 79,094 79,116 79,131 79,095 0.02%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -35.33% -28.19% -26.35% -16.34% -18.70% -8.48% -7.77% -
ROE -42.98% -29.06% -22.82% -14.29% -23.24% -9.19% -8.58% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 209.24 208.20 191.43 208.14 305.65 307.83 321.60 -24.89%
EPS -73.93 -58.69 -50.44 -34.00 -57.16 -26.09 -24.98 105.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 2.02 2.21 2.38 2.46 2.84 2.91 -29.54%
Adjusted Per Share Value based on latest NOSH - 79,094
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 71.16 70.80 65.09 70.76 103.94 104.70 109.34 -24.88%
EPS -25.14 -19.96 -17.15 -11.56 -19.44 -8.88 -8.49 106.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.585 0.6869 0.7514 0.8091 0.8366 0.966 0.9893 -29.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.02 0.90 0.95 1.06 1.19 1.38 1.46 -
P/RPS 0.49 0.43 0.50 0.51 0.39 0.45 0.45 5.83%
P/EPS -1.38 -1.53 -1.88 -3.12 -2.08 -5.29 -5.84 -61.74%
EY -72.48 -65.21 -53.09 -32.08 -48.03 -18.91 -17.11 161.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.43 0.45 0.48 0.49 0.50 11.65%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 24/02/17 28/11/16 26/08/16 31/05/16 26/02/16 14/12/15 -
Price 0.90 0.91 0.90 1.01 1.18 1.20 1.40 -
P/RPS 0.43 0.44 0.47 0.49 0.39 0.39 0.44 -1.51%
P/EPS -1.22 -1.55 -1.78 -2.97 -2.06 -4.60 -5.60 -63.76%
EY -82.14 -64.50 -56.04 -33.66 -48.44 -21.74 -17.84 176.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.41 0.42 0.48 0.42 0.48 5.47%

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