[ASIABRN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 60.05%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 58,034 334,006 249,482 171,801 79,657 320,464 243,799 -61.69%
PBT -12,833 6,552 13,224 15,987 10,078 42,579 33,733 -
Tax 3,694 -4,938 -5,472 -4,382 -2,827 -11,767 -10,610 -
NP -9,139 1,614 7,752 11,605 7,251 30,812 23,123 -
-
NP to SH -9,139 1,614 7,752 11,605 7,251 30,812 23,123 -
-
Tax Rate - 75.37% 41.38% 27.41% 28.05% 27.64% 31.45% -
Total Cost 67,173 332,392 241,730 160,196 72,406 289,652 220,676 -54.84%
-
Net Worth 231,046 240,517 246,007 253,933 250,143 238,104 228,841 0.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 231,046 240,517 246,007 253,933 250,143 238,104 228,841 0.64%
NOSH 79,125 79,117 79,102 79,107 79,159 77,558 77,050 1.79%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -15.75% 0.48% 3.11% 6.75% 9.10% 9.61% 9.48% -
ROE -3.96% 0.67% 3.15% 4.57% 2.90% 12.94% 10.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.34 422.16 315.39 217.18 100.63 413.19 316.41 -62.36%
EPS -11.55 2.04 9.80 14.67 9.16 39.73 30.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 3.04 3.11 3.21 3.16 3.07 2.97 -1.12%
Adjusted Per Share Value based on latest NOSH - 79,163
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.95 143.57 107.24 73.85 34.24 137.75 104.79 -61.68%
EPS -3.93 0.69 3.33 4.99 3.12 13.24 9.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9931 1.0338 1.0574 1.0915 1.0752 1.0235 0.9836 0.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.79 2.59 2.99 3.50 3.90 4.01 4.00 -
P/RPS 2.44 0.61 0.95 1.61 3.88 0.97 1.26 55.55%
P/EPS -15.50 126.96 30.51 23.86 42.58 10.09 13.33 -
EY -6.45 0.79 3.28 4.19 2.35 9.91 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.85 0.96 1.09 1.23 1.31 1.35 -41.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 29/05/15 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 -
Price 1.62 2.11 2.95 3.30 3.75 3.99 3.67 -
P/RPS 2.21 0.50 0.94 1.52 3.73 0.97 1.16 53.86%
P/EPS -14.03 103.43 30.10 22.49 40.94 10.04 12.23 -
EY -7.13 0.97 3.32 4.45 2.44 9.96 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.95 1.03 1.19 1.30 1.24 -41.92%

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