[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -4.92%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 147,296 122,224 135,853 146,961 155,388 122,936 129,421 8.98%
PBT 14,320 660 3,161 6,625 6,722 2,940 -1,158 -
Tax -5,846 -320 -1,729 -3,622 -3,564 -1,608 -1,515 145.41%
NP 8,474 340 1,432 3,002 3,158 1,332 -2,673 -
-
NP to SH 8,474 340 1,432 3,002 3,158 1,332 -2,673 -
-
Tax Rate 40.82% 48.48% 54.70% 54.67% 53.02% 54.69% - -
Total Cost 138,822 121,884 134,421 143,958 152,230 121,604 132,094 3.35%
-
Net Worth 41,789 64,808 64,412 41,763 41,763 41,910 62,969 -23.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 1,254 - - - 626 -
Div Payout % - - 87.62% - - - 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,789 64,808 64,412 41,763 41,763 41,910 62,969 -23.85%
NOSH 41,789 42,083 41,826 41,763 41,763 41,910 41,784 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.75% 0.28% 1.05% 2.04% 2.03% 1.08% -2.07% -
ROE 20.28% 0.52% 2.22% 7.19% 7.56% 3.18% -4.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 352.47 290.43 324.80 351.89 372.07 293.33 309.73 8.97%
EPS 20.28 0.80 3.43 7.19 7.56 3.20 -6.40 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.54 1.54 1.00 1.00 1.00 1.507 -23.86%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 63.31 52.54 58.39 63.17 66.79 52.84 55.63 8.97%
EPS 3.64 0.15 0.62 1.29 1.36 0.57 -1.15 -
DPS 0.00 0.00 0.54 0.00 0.00 0.00 0.27 -
NAPS 0.1796 0.2786 0.2769 0.1795 0.1795 0.1801 0.2707 -23.87%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.45 0.46 0.49 0.43 0.42 0.65 -
P/RPS 0.14 0.15 0.14 0.14 0.12 0.14 0.21 -23.62%
P/EPS 2.47 55.70 13.44 6.82 5.69 13.21 -10.16 -
EY 40.56 1.80 7.44 14.67 17.59 7.57 -9.84 -
DY 0.00 0.00 6.52 0.00 0.00 0.00 2.31 -
P/NAPS 0.50 0.29 0.30 0.49 0.43 0.42 0.43 10.54%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.51 0.48 0.49 0.52 0.45 0.45 0.53 -
P/RPS 0.14 0.17 0.15 0.15 0.12 0.15 0.17 -12.10%
P/EPS 2.52 59.41 14.31 7.23 5.95 14.16 -8.29 -
EY 39.76 1.68 6.99 13.83 16.80 7.06 -12.07 -
DY 0.00 0.00 6.12 0.00 0.00 0.00 2.83 -
P/NAPS 0.51 0.31 0.32 0.52 0.45 0.45 0.35 28.44%

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