[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -0.86%
YoY- 215.64%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 114,835 78,614 36,591 132,402 106,795 73,648 30,556 141.52%
PBT 12,368 10,869 4,424 7,333 7,702 7,160 165 1673.11%
Tax -3,912 -3,438 -1,399 -2,813 -3,143 -2,923 -80 1234.06%
NP 8,456 7,431 3,025 4,520 4,559 4,237 85 2040.99%
-
NP to SH 8,456 7,431 3,025 4,520 4,559 4,237 85 2040.99%
-
Tax Rate 31.63% 31.63% 31.62% 38.36% 40.81% 40.82% 48.48% -
Total Cost 106,379 71,183 33,566 127,882 102,236 69,411 30,471 129.95%
-
Net Worth 41,789 41,792 71,012 68,098 41,802 41,789 64,808 -25.34%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 2,088 - - - -
Div Payout % - - - 46.21% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 41,789 41,792 71,012 68,098 41,802 41,789 64,808 -25.34%
NOSH 41,789 41,792 41,771 41,777 41,802 41,789 42,083 -0.46%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.36% 9.45% 8.27% 3.41% 4.27% 5.75% 0.28% -
ROE 20.23% 17.78% 4.26% 6.64% 10.91% 10.14% 0.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 274.80 188.11 87.60 316.92 255.48 176.23 72.61 142.65%
EPS 20.24 17.78 7.24 10.82 10.91 10.14 0.20 2065.54%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.70 1.63 1.00 1.00 1.54 -24.99%
Adjusted Per Share Value based on latest NOSH - 41,666
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 49.36 33.79 15.73 56.91 45.90 31.66 13.13 141.57%
EPS 3.63 3.19 1.30 1.94 1.96 1.82 0.04 1913.91%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.1796 0.1796 0.3052 0.2927 0.1797 0.1796 0.2786 -25.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 0.72 0.67 0.64 0.57 0.50 0.45 -
P/RPS 0.25 0.38 0.76 0.20 0.22 0.28 0.62 -45.39%
P/EPS 3.46 4.05 9.25 5.92 5.23 4.93 222.79 -93.75%
EY 28.91 24.70 10.81 16.90 19.13 20.28 0.45 1500.01%
DY 0.00 0.00 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 0.70 0.72 0.39 0.39 0.57 0.50 0.29 79.84%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 -
Price 0.68 0.66 0.62 0.68 0.62 0.51 0.48 -
P/RPS 0.25 0.35 0.71 0.21 0.24 0.29 0.66 -47.61%
P/EPS 3.36 3.71 8.56 6.29 5.68 5.03 237.65 -94.13%
EY 29.76 26.94 11.68 15.91 17.59 19.88 0.42 1607.90%
DY 0.00 0.00 0.00 7.35 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.36 0.42 0.62 0.51 0.31 68.74%

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