[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -36.41%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 106,795 73,648 30,556 135,853 110,221 77,694 30,734 129.58%
PBT 7,702 7,160 165 3,161 4,969 3,361 735 379.54%
Tax -3,143 -2,923 -80 -1,729 -2,717 -1,782 -402 294.41%
NP 4,559 4,237 85 1,432 2,252 1,579 333 473.20%
-
NP to SH 4,559 4,237 85 1,432 2,252 1,579 333 473.20%
-
Tax Rate 40.81% 40.82% 48.48% 54.70% 54.68% 53.02% 54.69% -
Total Cost 102,236 69,411 30,471 134,421 107,969 76,115 30,401 124.62%
-
Net Worth 41,802 41,789 64,808 64,412 41,763 41,763 41,910 -0.17%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 1,254 - - - -
Div Payout % - - - 87.62% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 41,802 41,789 64,808 64,412 41,763 41,763 41,910 -0.17%
NOSH 41,802 41,789 42,083 41,826 41,763 41,763 41,910 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.27% 5.75% 0.28% 1.05% 2.04% 2.03% 1.08% -
ROE 10.91% 10.14% 0.13% 2.22% 5.39% 3.78% 0.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 255.48 176.23 72.61 324.80 263.91 186.03 73.33 129.99%
EPS 10.91 10.14 0.20 3.43 5.39 3.78 0.80 471.71%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.54 1.54 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,830
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.90 31.66 13.13 58.39 47.38 33.40 13.21 129.58%
EPS 1.96 1.82 0.04 0.62 0.97 0.68 0.14 481.81%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.1797 0.1796 0.2786 0.2769 0.1795 0.1795 0.1801 -0.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.57 0.50 0.45 0.46 0.49 0.43 0.42 -
P/RPS 0.22 0.28 0.62 0.14 0.19 0.23 0.57 -47.01%
P/EPS 5.23 4.93 222.79 13.44 9.09 11.37 52.86 -78.63%
EY 19.13 20.28 0.45 7.44 11.00 8.79 1.89 368.57%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.29 0.30 0.49 0.43 0.42 22.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 30/11/05 -
Price 0.62 0.51 0.48 0.49 0.52 0.45 0.45 -
P/RPS 0.24 0.29 0.66 0.15 0.20 0.24 0.61 -46.33%
P/EPS 5.68 5.03 237.65 14.31 9.64 11.90 56.64 -78.44%
EY 17.59 19.88 0.42 6.99 10.37 8.40 1.77 362.88%
DY 0.00 0.00 0.00 6.12 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.31 0.32 0.52 0.45 0.45 23.84%

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