[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -34.1%
YoY- 3919.15%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 320,464 243,799 160,107 69,993 188,875 107,010 58,731 210.25%
PBT 42,579 33,733 21,657 13,738 23,305 9,670 7,671 213.82%
Tax -11,767 -10,610 -5,341 -2,404 -6,107 -2,814 -2,618 172.60%
NP 30,812 23,123 16,316 11,334 17,198 6,856 5,053 234.13%
-
NP to SH 30,812 23,123 16,316 11,334 17,198 6,856 5,053 234.13%
-
Tax Rate 27.64% 31.45% 24.66% 17.50% 26.20% 29.10% 34.13% -
Total Cost 289,652 220,676 143,791 58,659 171,677 100,154 53,678 207.96%
-
Net Worth 238,104 228,841 222,007 208,458 138,476 182,730 117,025 60.63%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 238,104 228,841 222,007 208,458 138,476 182,730 117,025 60.63%
NOSH 77,558 77,050 76,029 72,887 51,863 71,941 41,794 51.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.61% 9.48% 10.19% 16.19% 9.11% 6.41% 8.60% -
ROE 12.94% 10.10% 7.35% 5.44% 12.42% 3.75% 4.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 413.19 316.41 210.58 96.03 364.18 148.75 140.52 105.38%
EPS 39.73 30.01 21.46 15.55 33.16 9.53 12.09 121.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.97 2.92 2.86 2.67 2.54 2.80 6.33%
Adjusted Per Share Value based on latest NOSH - 72,887
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.75 104.79 68.82 30.09 81.19 46.00 25.24 210.30%
EPS 13.24 9.94 7.01 4.87 7.39 2.95 2.17 234.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0235 0.9836 0.9543 0.896 0.5952 0.7854 0.503 60.64%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.01 4.00 3.60 3.34 2.63 2.50 2.78 -
P/RPS 0.97 1.26 1.71 3.48 0.72 1.68 1.98 -37.88%
P/EPS 10.09 13.33 16.78 21.48 7.93 26.23 22.99 -42.27%
EY 9.91 7.50 5.96 4.66 12.61 3.81 4.35 73.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.35 1.23 1.17 0.99 0.98 0.99 20.54%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 -
Price 3.99 3.67 3.97 3.61 3.50 2.60 2.50 -
P/RPS 0.97 1.16 1.89 3.76 0.96 1.75 1.78 -33.30%
P/EPS 10.04 12.23 18.50 23.22 10.55 27.28 20.68 -38.25%
EY 9.96 8.18 5.41 4.31 9.47 3.67 4.84 61.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.24 1.36 1.26 1.31 1.02 0.89 28.76%

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