[ASIABRN] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 61.08%
YoY- 153.27%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 83,927 34,694 187,614 135,608 89,346 48,315 158,299 -34.41%
PBT 10,087 4,291 9,458 10,457 6,710 5,117 7,191 25.23%
Tax -510 -62 -945 -939 -801 -531 -1,855 -57.61%
NP 9,577 4,229 8,513 9,518 5,909 4,586 5,336 47.52%
-
NP to SH 9,577 4,229 8,513 9,518 5,909 4,586 5,336 47.52%
-
Tax Rate 5.06% 1.44% 9.99% 8.98% 11.94% 10.38% 25.80% -
Total Cost 74,350 30,465 179,101 126,090 83,437 43,729 152,963 -38.09%
-
Net Worth 207,056 202,403 197,750 200,076 195,423 193,097 83,380 83.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 207,056 202,403 197,750 200,076 195,423 193,097 83,380 83.07%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.41% 12.19% 4.54% 7.02% 6.61% 9.49% 3.37% -
ROE 4.63% 2.09% 4.30% 4.76% 3.02% 2.37% 6.40% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.07 14.91 80.64 58.29 38.40 20.77 153.78 -61.86%
EPS 4.12 1.82 3.66 4.09 2.54 1.97 3.80 5.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.86 0.84 0.83 0.81 6.46%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.07 14.91 80.64 58.29 38.40 20.77 68.04 -34.42%
EPS 4.12 1.82 3.66 4.09 2.54 1.97 2.29 47.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.86 0.84 0.83 0.3584 83.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.42 0.41 0.44 0.50 0.455 0.46 0.48 -
P/RPS 1.16 2.75 0.55 0.86 1.18 2.22 0.31 140.44%
P/EPS 10.20 22.56 12.02 12.22 17.91 23.34 9.26 6.63%
EY 9.80 4.43 8.32 8.18 5.58 4.29 10.80 -6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.52 0.58 0.54 0.55 0.59 -14.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 26/08/20 23/06/20 18/02/20 21/11/19 23/08/19 02/07/19 -
Price 0.49 0.365 0.40 0.50 0.50 0.495 0.525 -
P/RPS 1.36 2.45 0.50 0.86 1.30 2.38 0.34 151.34%
P/EPS 11.90 20.08 10.93 12.22 19.69 25.11 10.13 11.30%
EY 8.40 4.98 9.15 8.18 5.08 3.98 9.87 -10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.47 0.58 0.60 0.60 0.65 -10.51%

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