[ASIABRN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 13.79%
YoY- 85.48%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 81,920 47,628 141,661 114,835 78,614 36,591 132,402 -27.28%
PBT 12,595 9,133 11,470 12,368 10,869 4,424 7,333 43.18%
Tax -3,762 -2,728 -3,618 -3,912 -3,438 -1,399 -2,813 21.27%
NP 8,833 6,405 7,852 8,456 7,431 3,025 4,520 55.99%
-
NP to SH 8,833 6,405 7,852 8,456 7,431 3,025 4,520 55.99%
-
Tax Rate 29.87% 29.87% 31.54% 31.63% 31.63% 31.62% 38.36% -
Total Cost 73,087 41,223 133,809 106,379 71,183 33,566 127,882 -31.01%
-
Net Worth 41,795 80,662 74,367 41,789 41,792 71,012 68,098 -27.67%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 3,133 - - - 2,088 -
Div Payout % - - 39.91% - - - 46.21% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 41,795 80,662 74,367 41,789 41,792 71,012 68,098 -27.67%
NOSH 41,795 41,794 41,779 41,789 41,792 41,771 41,777 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.78% 13.45% 5.54% 7.36% 9.45% 8.27% 3.41% -
ROE 21.13% 7.94% 10.56% 20.23% 17.78% 4.26% 6.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 196.00 113.96 339.07 274.80 188.11 87.60 316.92 -27.30%
EPS 21.14 15.33 18.79 20.24 17.78 7.24 10.82 55.96%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.93 1.78 1.00 1.00 1.70 1.63 -27.69%
Adjusted Per Share Value based on latest NOSH - 41,762
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.21 20.47 60.89 49.36 33.79 15.73 56.91 -27.28%
EPS 3.80 2.75 3.38 3.63 3.19 1.30 1.94 56.23%
DPS 0.00 0.00 1.35 0.00 0.00 0.00 0.90 -
NAPS 0.1797 0.3467 0.3197 0.1796 0.1796 0.3052 0.2927 -27.65%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 0.75 0.68 0.70 0.72 0.67 0.64 -
P/RPS 0.35 0.66 0.20 0.25 0.38 0.76 0.20 44.97%
P/EPS 3.22 4.89 3.62 3.46 4.05 9.25 5.92 -33.24%
EY 31.08 20.43 27.64 28.91 24.70 10.81 16.90 49.82%
DY 0.00 0.00 11.03 0.00 0.00 0.00 7.81 -
P/NAPS 0.68 0.39 0.38 0.70 0.72 0.39 0.39 44.62%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 -
Price 0.66 0.62 0.80 0.68 0.66 0.62 0.68 -
P/RPS 0.34 0.54 0.24 0.25 0.35 0.71 0.21 37.68%
P/EPS 3.12 4.05 4.26 3.36 3.71 8.56 6.29 -37.20%
EY 32.02 24.72 23.49 29.76 26.94 11.68 15.91 59.06%
DY 0.00 0.00 9.38 0.00 0.00 0.00 7.35 -
P/NAPS 0.66 0.32 0.45 0.68 0.66 0.36 0.42 34.97%

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