[ASIABRN] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 243.78%
YoY- 215.62%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 187,614 180,810 178,692 193,260 158,299 156,050 150,524 15.80%
PBT 9,458 13,942 13,420 20,468 7,191 6,858 6,566 27.51%
Tax -945 -1,252 -1,602 -2,124 -1,855 -1,848 -1,794 -34.75%
NP 8,513 12,690 11,818 18,344 5,336 5,010 4,772 47.03%
-
NP to SH 8,513 12,690 11,818 18,344 5,336 5,010 4,772 47.03%
-
Tax Rate 9.99% 8.98% 11.94% 10.38% 25.80% 26.95% 27.32% -
Total Cost 179,101 168,120 166,874 174,916 152,963 151,040 145,752 14.70%
-
Net Worth 197,750 200,076 195,423 193,097 83,380 147,731 146,567 22.07%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 197,750 200,076 195,423 193,097 83,380 147,731 146,567 22.07%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 116,323 58.67%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.54% 7.02% 6.61% 9.49% 3.37% 3.21% 3.17% -
ROE 4.30% 6.34% 6.05% 9.50% 6.40% 3.39% 3.26% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 80.64 77.72 76.81 83.07 153.78 134.15 129.40 -27.02%
EPS 3.66 5.45 5.08 7.88 3.80 4.31 4.10 -7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.84 0.83 0.81 1.27 1.26 -23.06%
Adjusted Per Share Value based on latest NOSH - 232,647
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 80.64 77.72 76.81 83.07 68.04 67.08 64.70 15.79%
EPS 3.66 5.45 5.08 7.88 2.29 2.15 2.05 47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.84 0.83 0.3584 0.635 0.63 22.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.44 0.50 0.455 0.46 0.48 0.38 0.68 -
P/RPS 0.55 0.64 0.59 0.55 0.31 0.28 0.53 2.49%
P/EPS 12.02 9.17 8.96 5.83 9.26 8.82 16.58 -19.28%
EY 8.32 10.91 11.16 17.14 10.80 11.34 6.03 23.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.54 0.55 0.59 0.30 0.54 -2.48%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 23/06/20 18/02/20 21/11/19 23/08/19 02/07/19 22/02/19 15/11/18 -
Price 0.40 0.50 0.50 0.495 0.525 0.375 0.59 -
P/RPS 0.50 0.64 0.65 0.60 0.34 0.28 0.46 5.71%
P/EPS 10.93 9.17 9.84 6.28 10.13 8.71 14.38 -16.69%
EY 9.15 10.91 10.16 15.93 9.87 11.49 6.95 20.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.60 0.60 0.65 0.30 0.47 0.00%

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 ⃤ & 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