[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -98.03%
YoY- -97.95%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 188,875 107,010 58,731 21,191 105,262 77,399 45,501 158.06%
PBT 23,305 9,670 7,671 773 18,001 15,792 11,436 60.66%
Tax -6,107 -2,814 -2,618 -491 -3,631 -3,966 -2,794 68.34%
NP 17,198 6,856 5,053 282 14,370 11,826 8,642 58.14%
-
NP to SH 17,198 6,856 5,053 282 14,288 11,826 8,642 58.14%
-
Tax Rate 26.20% 29.10% 34.13% 63.52% 20.17% 25.11% 24.43% -
Total Cost 171,677 100,154 53,678 20,909 90,892 65,573 36,859 178.63%
-
Net Worth 138,476 182,730 117,025 112,799 112,176 111,573 108,651 17.53%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 138,476 182,730 117,025 112,799 112,176 111,573 108,651 17.53%
NOSH 51,863 71,941 41,794 42,089 41,546 41,787 41,789 15.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.11% 6.41% 8.60% 1.33% 13.65% 15.28% 18.99% -
ROE 12.42% 3.75% 4.32% 0.25% 12.74% 10.60% 7.95% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 364.18 148.75 140.52 50.35 253.36 185.22 108.88 123.49%
EPS 33.16 9.53 12.09 0.67 34.39 28.30 20.68 36.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.54 2.80 2.68 2.70 2.67 2.60 1.78%
Adjusted Per Share Value based on latest NOSH - 42,089
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 81.19 46.00 25.24 9.11 45.25 33.27 19.56 158.05%
EPS 7.39 2.95 2.17 0.12 6.14 5.08 3.71 58.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.7854 0.503 0.4849 0.4822 0.4796 0.467 17.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.63 2.50 2.78 1.60 1.60 1.65 1.47 -
P/RPS 0.72 1.68 1.98 3.18 0.00 0.00 0.00 -
P/EPS 7.93 26.23 22.99 238.81 0.00 0.00 0.00 -
EY 12.61 3.81 4.35 0.42 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 0.99 0.60 0.60 0.83 0.74 21.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 -
Price 3.50 2.60 2.50 2.78 1.59 1.64 1.66 -
P/RPS 0.96 1.75 1.78 5.52 0.00 0.00 0.00 -
P/EPS 10.55 27.28 20.68 414.93 0.00 0.00 0.00 -
EY 9.47 3.67 4.84 0.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.02 0.89 1.04 0.60 0.82 0.83 35.52%

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