[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 4884.71%
YoY- 168.33%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,591 132,402 106,795 73,648 30,556 135,853 110,221 -52.02%
PBT 4,424 7,333 7,702 7,160 165 3,161 4,969 -7.44%
Tax -1,399 -2,813 -3,143 -2,923 -80 -1,729 -2,717 -35.73%
NP 3,025 4,520 4,559 4,237 85 1,432 2,252 21.71%
-
NP to SH 3,025 4,520 4,559 4,237 85 1,432 2,252 21.71%
-
Tax Rate 31.62% 38.36% 40.81% 40.82% 48.48% 54.70% 54.68% -
Total Cost 33,566 127,882 102,236 69,411 30,471 134,421 107,969 -54.07%
-
Net Worth 71,012 68,098 41,802 41,789 64,808 64,412 41,763 42.41%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,088 - - - 1,254 - -
Div Payout % - 46.21% - - - 87.62% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,012 68,098 41,802 41,789 64,808 64,412 41,763 42.41%
NOSH 41,771 41,777 41,802 41,789 42,083 41,826 41,763 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.27% 3.41% 4.27% 5.75% 0.28% 1.05% 2.04% -
ROE 4.26% 6.64% 10.91% 10.14% 0.13% 2.22% 5.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.60 316.92 255.48 176.23 72.61 324.80 263.91 -52.02%
EPS 7.24 10.82 10.91 10.14 0.20 3.43 5.39 21.71%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.70 1.63 1.00 1.00 1.54 1.54 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 41,795
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.73 56.91 45.90 31.66 13.13 58.39 47.38 -52.02%
EPS 1.30 1.94 1.96 1.82 0.04 0.62 0.97 21.53%
DPS 0.00 0.90 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.3052 0.2927 0.1797 0.1796 0.2786 0.2769 0.1795 42.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.64 0.57 0.50 0.45 0.46 0.49 -
P/RPS 0.76 0.20 0.22 0.28 0.62 0.14 0.19 151.77%
P/EPS 9.25 5.92 5.23 4.93 222.79 13.44 9.09 1.16%
EY 10.81 16.90 19.13 20.28 0.45 7.44 11.00 -1.15%
DY 0.00 7.81 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 0.39 0.39 0.57 0.50 0.29 0.30 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 -
Price 0.62 0.68 0.62 0.51 0.48 0.49 0.52 -
P/RPS 0.71 0.21 0.24 0.29 0.66 0.15 0.20 132.53%
P/EPS 8.56 6.29 5.68 5.03 237.65 14.31 9.64 -7.60%
EY 11.68 15.91 17.59 19.88 0.42 6.99 10.37 8.24%
DY 0.00 7.35 0.00 0.00 0.00 6.12 0.00 -
P/NAPS 0.36 0.42 0.62 0.51 0.31 0.32 0.52 -21.72%

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