[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -4.5%
YoY- -299.77%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 151,432 164,624 241,821 243,589 254,374 232,136 334,006 -40.89%
PBT -17,462 -11,504 -45,208 -26,748 -27,650 -51,332 6,552 -
Tax -22,438 -15,388 -14 6,100 7,892 14,776 -4,938 173.58%
NP -39,900 -26,892 -45,222 -20,648 -19,758 -36,556 1,614 -
-
NP to SH -39,900 -26,892 -45,222 -20,648 -19,758 -36,556 1,614 -
-
Tax Rate - - - - - - 75.37% -
Total Cost 191,332 191,516 287,043 264,237 274,132 268,692 332,392 -30.73%
-
Net Worth 174,819 188,244 194,626 224,732 230,167 231,046 240,517 -19.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 174,819 188,244 194,626 224,732 230,167 231,046 240,517 -19.11%
NOSH 79,103 79,094 79,116 79,131 79,095 79,125 79,117 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -26.35% -16.34% -18.70% -8.48% -7.77% -15.75% 0.48% -
ROE -22.82% -14.29% -23.24% -9.19% -8.58% -15.82% 0.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 191.43 208.14 305.65 307.83 321.60 293.38 422.16 -40.89%
EPS -50.44 -34.00 -57.16 -26.09 -24.98 -46.20 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.38 2.46 2.84 2.91 2.92 3.04 -19.10%
Adjusted Per Share Value based on latest NOSH - 79,083
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 65.09 70.76 103.94 104.70 109.34 99.78 143.57 -40.89%
EPS -17.15 -11.56 -19.44 -8.88 -8.49 -15.71 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7514 0.8091 0.8366 0.966 0.9893 0.9931 1.0338 -19.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.95 1.06 1.19 1.38 1.46 1.79 2.59 -
P/RPS 0.50 0.51 0.39 0.45 0.45 0.61 0.61 -12.38%
P/EPS -1.88 -3.12 -2.08 -5.29 -5.84 -3.87 126.96 -
EY -53.09 -32.08 -48.03 -18.91 -17.11 -25.81 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.49 0.50 0.61 0.85 -36.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 31/05/16 26/02/16 14/12/15 18/08/15 29/05/15 -
Price 0.90 1.01 1.18 1.20 1.40 1.62 2.11 -
P/RPS 0.47 0.49 0.39 0.39 0.44 0.55 0.50 -4.03%
P/EPS -1.78 -2.97 -2.06 -4.60 -5.60 -3.51 103.43 -
EY -56.04 -33.66 -48.44 -21.74 -17.84 -28.52 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.48 0.42 0.48 0.55 0.69 -29.25%

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