[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 795.92%
YoY- -80.51%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 279,972 188,875 142,680 117,462 84,764 105,262 464,394 -28.65%
PBT 54,952 23,305 12,893 15,342 3,092 18,001 94,752 -30.47%
Tax -9,616 -6,107 -3,752 -5,236 -1,964 -3,631 -23,796 -45.37%
NP 45,336 17,198 9,141 10,106 1,128 14,370 70,956 -25.83%
-
NP to SH 45,336 17,198 9,141 10,106 1,128 14,288 70,956 -25.83%
-
Tax Rate 17.50% 26.20% 29.10% 34.13% 63.52% 20.17% 25.11% -
Total Cost 234,636 171,677 133,538 107,356 83,636 90,892 393,438 -29.17%
-
Net Worth 208,458 138,476 182,730 117,025 112,799 112,176 111,573 51.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 208,458 138,476 182,730 117,025 112,799 112,176 111,573 51.75%
NOSH 72,887 51,863 71,941 41,794 42,089 41,546 41,787 44.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.19% 9.11% 6.41% 8.60% 1.33% 13.65% 15.28% -
ROE 21.75% 12.42% 5.00% 8.64% 1.00% 12.74% 63.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 384.12 364.18 198.33 281.04 201.39 253.36 1,111.31 -50.78%
EPS 62.20 33.16 12.71 24.18 2.68 34.39 169.80 -48.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.67 2.54 2.80 2.68 2.70 2.67 4.69%
Adjusted Per Share Value based on latest NOSH - 41,777
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 120.34 81.19 61.33 50.49 36.43 45.25 199.61 -28.65%
EPS 19.49 7.39 3.93 4.34 0.48 6.14 30.50 -25.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.5952 0.7854 0.503 0.4849 0.4822 0.4796 51.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.34 2.63 2.50 2.78 1.60 1.60 1.65 -
P/RPS 0.87 0.72 1.26 0.99 0.79 0.00 0.00 -
P/EPS 5.37 7.93 19.67 11.50 59.70 0.00 0.00 -
EY 18.62 12.61 5.08 8.70 1.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.99 0.98 0.99 0.60 0.60 0.83 25.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 -
Price 3.61 3.50 2.60 2.50 2.78 1.59 1.64 -
P/RPS 0.94 0.96 1.31 0.89 1.38 0.00 0.00 -
P/EPS 5.80 10.55 20.46 10.34 103.73 0.00 0.00 -
EY 17.23 9.47 4.89 9.67 0.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.31 1.02 0.89 1.04 0.60 0.82 33.19%

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