[ASIABRN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -76.47%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 334,006 249,482 171,801 79,657 320,464 243,799 160,107 63.33%
PBT 6,552 13,224 15,987 10,078 42,579 33,733 21,657 -54.96%
Tax -4,938 -5,472 -4,382 -2,827 -11,767 -10,610 -5,341 -5.10%
NP 1,614 7,752 11,605 7,251 30,812 23,123 16,316 -78.64%
-
NP to SH 1,614 7,752 11,605 7,251 30,812 23,123 16,316 -78.64%
-
Tax Rate 75.37% 41.38% 27.41% 28.05% 27.64% 31.45% 24.66% -
Total Cost 332,392 241,730 160,196 72,406 289,652 220,676 143,791 74.91%
-
Net Worth 240,517 246,007 253,933 250,143 238,104 228,841 222,007 5.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 240,517 246,007 253,933 250,143 238,104 228,841 222,007 5.48%
NOSH 79,117 79,102 79,107 79,159 77,558 77,050 76,029 2.69%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.48% 3.11% 6.75% 9.10% 9.61% 9.48% 10.19% -
ROE 0.67% 3.15% 4.57% 2.90% 12.94% 10.10% 7.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 422.16 315.39 217.18 100.63 413.19 316.41 210.58 59.05%
EPS 2.04 9.80 14.67 9.16 39.73 30.01 21.46 -79.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 3.11 3.21 3.16 3.07 2.97 2.92 2.72%
Adjusted Per Share Value based on latest NOSH - 79,159
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 143.57 107.24 73.85 34.24 137.75 104.79 68.82 63.34%
EPS 0.69 3.33 4.99 3.12 13.24 9.94 7.01 -78.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0338 1.0574 1.0915 1.0752 1.0235 0.9836 0.9543 5.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.59 2.99 3.50 3.90 4.01 4.00 3.60 -
P/RPS 0.61 0.95 1.61 3.88 0.97 1.26 1.71 -49.73%
P/EPS 126.96 30.51 23.86 42.58 10.09 13.33 16.78 285.87%
EY 0.79 3.28 4.19 2.35 9.91 7.50 5.96 -74.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.96 1.09 1.23 1.31 1.35 1.23 -21.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 -
Price 2.11 2.95 3.30 3.75 3.99 3.67 3.97 -
P/RPS 0.50 0.94 1.52 3.73 0.97 1.16 1.89 -58.82%
P/EPS 103.43 30.10 22.49 40.94 10.04 12.23 18.50 215.33%
EY 0.97 3.32 4.45 2.44 9.96 8.18 5.41 -68.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 1.03 1.19 1.30 1.24 1.36 -36.41%

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