[ASIABRN] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -14.82%
YoY- 32.06%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 472,836 273,042 134,827 146,234 151,460 176,336 137,020 127.84%
PBT 98,592 69,054 17,003 21,510 25,250 38,804 13,349 277.87%
Tax -24,858 -17,808 -4,577 -5,790 -6,796 -10,444 -3,995 237.17%
NP 73,734 51,246 12,426 15,720 18,454 28,360 9,354 294.59%
-
NP to SH 74,178 51,528 12,426 15,720 18,454 28,360 9,354 296.16%
-
Tax Rate 25.21% 25.79% 26.92% 26.92% 26.91% 26.91% 29.93% -
Total Cost 399,102 221,796 122,401 130,514 133,006 147,976 127,666 113.35%
-
Net Worth 101,955 98,196 89,421 83,568 89,827 87,350 80,657 16.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 4,178 - - - 4,179 -
Div Payout % - - 33.63% - - - 44.68% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 101,955 98,196 89,421 83,568 89,827 87,350 80,657 16.85%
NOSH 41,785 41,785 41,785 41,784 41,780 41,794 41,791 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.59% 18.77% 9.22% 10.75% 12.18% 16.08% 6.83% -
ROE 72.76% 52.47% 13.90% 18.81% 20.54% 32.47% 11.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1,131.59 653.43 322.66 349.98 362.52 421.91 327.86 127.86%
EPS 176.46 122.64 29.74 37.61 44.16 67.88 22.38 294.66%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.44 2.35 2.14 2.00 2.15 2.09 1.93 16.86%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 203.24 117.36 57.95 62.86 65.10 75.80 58.90 127.83%
EPS 31.88 22.15 5.34 6.76 7.93 12.19 4.02 296.17%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.80 -
NAPS 0.4382 0.4221 0.3844 0.3592 0.3861 0.3755 0.3467 16.84%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.76 1.55 1.17 1.18 1.27 0.96 0.71 -
P/RPS 0.16 0.24 0.36 0.34 0.35 0.23 0.22 -19.08%
P/EPS 0.99 1.26 3.93 3.14 2.88 1.41 3.17 -53.87%
EY 100.87 79.56 25.42 31.88 34.78 70.68 31.52 116.70%
DY 0.00 0.00 8.55 0.00 0.00 0.00 14.08 -
P/NAPS 0.72 0.66 0.55 0.59 0.59 0.46 0.37 55.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 1.54 1.65 1.48 1.15 1.16 1.14 0.84 -
P/RPS 0.14 0.25 0.46 0.33 0.32 0.27 0.26 -33.73%
P/EPS 0.87 1.34 4.98 3.06 2.63 1.68 3.75 -62.14%
EY 115.27 74.74 20.09 32.71 38.08 59.52 26.65 164.76%
DY 0.00 0.00 6.76 0.00 0.00 0.00 11.90 -
P/NAPS 0.63 0.70 0.69 0.58 0.54 0.55 0.44 26.95%

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