[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -9.55%
YoY- -87.12%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 320,214 279,972 188,875 142,680 117,462 84,764 105,262 109.80%
PBT 43,314 54,952 23,305 12,893 15,342 3,092 18,001 79.46%
Tax -10,682 -9,616 -6,107 -3,752 -5,236 -1,964 -3,631 105.17%
NP 32,632 45,336 17,198 9,141 10,106 1,128 14,370 72.67%
-
NP to SH 32,632 45,336 17,198 9,141 10,106 1,128 14,288 73.33%
-
Tax Rate 24.66% 17.50% 26.20% 29.10% 34.13% 63.52% 20.17% -
Total Cost 287,582 234,636 171,677 133,538 107,356 83,636 90,892 115.37%
-
Net Worth 222,007 208,458 138,476 182,730 117,025 112,799 112,176 57.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 222,007 208,458 138,476 182,730 117,025 112,799 112,176 57.56%
NOSH 76,029 72,887 51,863 71,941 41,794 42,089 41,546 49.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.19% 16.19% 9.11% 6.41% 8.60% 1.33% 13.65% -
ROE 14.70% 21.75% 12.42% 5.00% 8.64% 1.00% 12.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 421.17 384.12 364.18 198.33 281.04 201.39 253.36 40.28%
EPS 42.92 62.20 33.16 12.71 24.18 2.68 34.39 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.86 2.67 2.54 2.80 2.68 2.70 5.35%
Adjusted Per Share Value based on latest NOSH - 72,160
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 137.64 120.34 81.19 61.33 50.49 36.43 45.25 109.79%
EPS 14.03 19.49 7.39 3.93 4.34 0.48 6.14 73.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9543 0.896 0.5952 0.7854 0.503 0.4849 0.4822 57.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.60 3.34 2.63 2.50 2.78 1.60 1.60 -
P/RPS 0.85 0.87 0.72 1.26 0.99 0.79 0.00 -
P/EPS 8.39 5.37 7.93 19.67 11.50 59.70 0.00 -
EY 11.92 18.62 12.61 5.08 8.70 1.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 0.99 0.98 0.99 0.60 0.60 61.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 -
Price 3.97 3.61 3.50 2.60 2.50 2.78 1.59 -
P/RPS 0.94 0.94 0.96 1.31 0.89 1.38 0.00 -
P/EPS 9.25 5.80 10.55 20.46 10.34 103.73 0.00 -
EY 10.81 17.23 9.47 4.89 9.67 0.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.26 1.31 1.02 0.89 1.04 0.60 72.46%

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