[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -94.06%
YoY- -74.47%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 132,402 106,795 73,648 30,556 135,853 110,221 77,694 42.81%
PBT 7,333 7,702 7,160 165 3,161 4,969 3,361 68.45%
Tax -2,813 -3,143 -2,923 -80 -1,729 -2,717 -1,782 35.68%
NP 4,520 4,559 4,237 85 1,432 2,252 1,579 101.99%
-
NP to SH 4,520 4,559 4,237 85 1,432 2,252 1,579 101.99%
-
Tax Rate 38.36% 40.81% 40.82% 48.48% 54.70% 54.68% 53.02% -
Total Cost 127,882 102,236 69,411 30,471 134,421 107,969 76,115 41.46%
-
Net Worth 68,098 41,802 41,789 64,808 64,412 41,763 41,763 38.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,088 - - - 1,254 - - -
Div Payout % 46.21% - - - 87.62% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 68,098 41,802 41,789 64,808 64,412 41,763 41,763 38.65%
NOSH 41,777 41,802 41,789 42,083 41,826 41,763 41,763 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.41% 4.27% 5.75% 0.28% 1.05% 2.04% 2.03% -
ROE 6.64% 10.91% 10.14% 0.13% 2.22% 5.39% 3.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 316.92 255.48 176.23 72.61 324.80 263.91 186.03 42.78%
EPS 10.82 10.91 10.14 0.20 3.43 5.39 3.78 101.98%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.63 1.00 1.00 1.54 1.54 1.00 1.00 38.62%
Adjusted Per Share Value based on latest NOSH - 42,083
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.91 45.90 31.66 13.13 58.39 47.38 33.40 42.79%
EPS 1.94 1.96 1.82 0.04 0.62 0.97 0.68 101.54%
DPS 0.90 0.00 0.00 0.00 0.54 0.00 0.00 -
NAPS 0.2927 0.1797 0.1796 0.2786 0.2769 0.1795 0.1795 38.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.64 0.57 0.50 0.45 0.46 0.49 0.43 -
P/RPS 0.20 0.22 0.28 0.62 0.14 0.19 0.23 -8.91%
P/EPS 5.92 5.23 4.93 222.79 13.44 9.09 11.37 -35.35%
EY 16.90 19.13 20.28 0.45 7.44 11.00 8.79 54.80%
DY 7.81 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.39 0.57 0.50 0.29 0.30 0.49 0.43 -6.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 -
Price 0.68 0.62 0.51 0.48 0.49 0.52 0.45 -
P/RPS 0.21 0.24 0.29 0.66 0.15 0.20 0.24 -8.53%
P/EPS 6.29 5.68 5.03 237.65 14.31 9.64 11.90 -34.70%
EY 15.91 17.59 19.88 0.42 6.99 10.37 8.40 53.26%
DY 7.35 0.00 0.00 0.00 6.12 0.00 0.00 -
P/NAPS 0.42 0.62 0.51 0.31 0.32 0.52 0.45 -4.50%

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