[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -19.98%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 232,136 334,006 332,642 343,602 318,628 320,464 325,065 -20.15%
PBT -51,332 6,552 17,632 31,974 40,312 42,579 44,977 -
Tax 14,776 -4,938 -7,296 -8,764 -11,308 -11,767 -14,146 -
NP -36,556 1,614 10,336 23,210 29,004 30,812 30,830 -
-
NP to SH -36,556 1,614 10,336 23,210 29,004 30,812 30,830 -
-
Tax Rate - 75.37% 41.38% 27.41% 28.05% 27.64% 31.45% -
Total Cost 268,692 332,392 322,306 320,392 289,624 289,652 294,234 -5.89%
-
Net Worth 231,046 240,517 246,007 253,933 250,143 238,104 228,841 0.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 231,046 240,517 246,007 253,933 250,143 238,104 228,841 0.64%
NOSH 79,125 79,117 79,102 79,107 79,159 77,558 77,050 1.79%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -15.75% 0.48% 3.11% 6.75% 9.10% 9.61% 9.48% -
ROE -15.82% 0.67% 4.20% 9.14% 11.59% 12.94% 13.47% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 293.38 422.16 420.52 434.35 402.51 413.19 421.88 -21.55%
EPS -46.20 2.04 13.07 29.34 36.64 39.73 40.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 3.04 3.11 3.21 3.16 3.07 2.97 -1.12%
Adjusted Per Share Value based on latest NOSH - 79,163
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 99.78 143.57 142.98 147.69 136.96 137.75 139.72 -20.15%
EPS -15.71 0.69 4.44 9.98 12.47 13.24 13.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9931 1.0338 1.0574 1.0915 1.0752 1.0235 0.9836 0.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.79 2.59 2.99 3.50 3.90 4.01 4.00 -
P/RPS 0.61 0.61 0.71 0.81 0.97 0.97 0.95 -25.63%
P/EPS -3.87 126.96 22.88 11.93 10.64 10.09 10.00 -
EY -25.81 0.79 4.37 8.38 9.39 9.91 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 0.96 1.09 1.23 1.31 1.35 -41.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 29/05/15 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 -
Price 1.62 2.11 2.95 3.30 3.75 3.99 3.67 -
P/RPS 0.55 0.50 0.70 0.76 0.93 0.97 0.87 -26.40%
P/EPS -3.51 103.43 22.58 11.25 10.23 10.04 9.17 -
EY -28.52 0.97 4.43 8.89 9.77 9.96 10.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.95 1.03 1.19 1.30 1.24 -41.92%

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