[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 35.68%
YoY- -42.03%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 160,107 69,993 188,875 107,010 58,731 21,191 105,262 32.22%
PBT 21,657 13,738 23,305 9,670 7,671 773 18,001 13.10%
Tax -5,341 -2,404 -6,107 -2,814 -2,618 -491 -3,631 29.30%
NP 16,316 11,334 17,198 6,856 5,053 282 14,370 8.82%
-
NP to SH 16,316 11,334 17,198 6,856 5,053 282 14,288 9.24%
-
Tax Rate 24.66% 17.50% 26.20% 29.10% 34.13% 63.52% 20.17% -
Total Cost 143,791 58,659 171,677 100,154 53,678 20,909 90,892 35.73%
-
Net Worth 222,007 208,458 138,476 182,730 117,025 112,799 112,176 57.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 222,007 208,458 138,476 182,730 117,025 112,799 112,176 57.56%
NOSH 76,029 72,887 51,863 71,941 41,794 42,089 41,546 49.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.19% 16.19% 9.11% 6.41% 8.60% 1.33% 13.65% -
ROE 7.35% 5.44% 12.42% 3.75% 4.32% 0.25% 12.74% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 210.58 96.03 364.18 148.75 140.52 50.35 253.36 -11.58%
EPS 21.46 15.55 33.16 9.53 12.09 0.67 34.39 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.86 2.67 2.54 2.80 2.68 2.70 5.35%
Adjusted Per Share Value based on latest NOSH - 72,160
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.82 30.09 81.19 46.00 25.24 9.11 45.25 32.21%
EPS 7.01 4.87 7.39 2.95 2.17 0.12 6.14 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9543 0.896 0.5952 0.7854 0.503 0.4849 0.4822 57.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.60 3.34 2.63 2.50 2.78 1.60 1.60 -
P/RPS 1.71 3.48 0.72 1.68 1.98 3.18 0.00 -
P/EPS 16.78 21.48 7.93 26.23 22.99 238.81 0.00 -
EY 5.96 4.66 12.61 3.81 4.35 0.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 0.99 0.98 0.99 0.60 0.60 61.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 -
Price 3.97 3.61 3.50 2.60 2.50 2.78 1.59 -
P/RPS 1.89 3.76 0.96 1.75 1.78 5.52 0.00 -
P/EPS 18.50 23.22 10.55 27.28 20.68 414.93 0.00 -
EY 5.41 4.31 9.47 3.67 4.84 0.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.26 1.31 1.02 0.89 1.04 0.60 72.46%

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