[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -56.76%
YoY- -299.77%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 75,716 41,156 241,821 182,692 127,187 58,034 334,006 -62.72%
PBT -8,731 -2,876 -45,208 -20,061 -13,825 -12,833 6,552 -
Tax -11,219 -3,847 -14 4,575 3,946 3,694 -4,938 72.56%
NP -19,950 -6,723 -45,222 -15,486 -9,879 -9,139 1,614 -
-
NP to SH -19,950 -6,723 -45,222 -15,486 -9,879 -9,139 1,614 -
-
Tax Rate - - - - - - 75.37% -
Total Cost 95,666 47,879 287,043 198,178 137,066 67,173 332,392 -56.30%
-
Net Worth 174,819 188,244 194,626 224,732 230,167 231,046 240,517 -19.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 174,819 188,244 194,626 224,732 230,167 231,046 240,517 -19.11%
NOSH 79,103 79,094 79,116 79,131 79,095 79,125 79,117 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -26.35% -16.34% -18.70% -8.48% -7.77% -15.75% 0.48% -
ROE -11.41% -3.57% -23.24% -6.89% -4.29% -3.96% 0.67% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 95.72 52.03 305.65 230.87 160.80 73.34 422.16 -62.71%
EPS -25.22 -8.50 -57.16 -19.57 -12.49 -11.55 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.38 2.46 2.84 2.91 2.92 3.04 -19.10%
Adjusted Per Share Value based on latest NOSH - 79,083
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.55 17.69 103.94 78.53 54.67 24.95 143.57 -62.71%
EPS -8.58 -2.89 -19.44 -6.66 -4.25 -3.93 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7514 0.8091 0.8366 0.966 0.9893 0.9931 1.0338 -19.11%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.95 1.06 1.19 1.38 1.46 1.79 2.59 -
P/RPS 0.99 2.04 0.39 0.60 0.91 2.44 0.61 37.98%
P/EPS -3.77 -12.47 -2.08 -7.05 -11.69 -15.50 126.96 -
EY -26.55 -8.02 -48.03 -14.18 -8.55 -6.45 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.48 0.49 0.50 0.61 0.85 -36.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 31/05/16 26/02/16 14/12/15 18/08/15 29/05/15 -
Price 0.90 1.01 1.18 1.20 1.40 1.62 2.11 -
P/RPS 0.94 1.94 0.39 0.52 0.87 2.21 0.50 52.15%
P/EPS -3.57 -11.88 -2.06 -6.13 -11.21 -14.03 103.43 -
EY -28.02 -8.42 -48.44 -16.31 -8.92 -7.13 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.48 0.42 0.48 0.55 0.69 -29.25%

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