[ASIABRN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 20.82%
YoY- 7.61%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 107,010 58,731 21,191 105,262 77,399 45,501 138,619 -15.78%
PBT 9,670 7,671 773 18,001 15,792 11,436 18,503 -34.99%
Tax -2,814 -2,618 -491 -3,631 -3,966 -2,794 -4,871 -30.52%
NP 6,856 5,053 282 14,370 11,826 8,642 13,632 -36.62%
-
NP to SH 6,856 5,053 282 14,288 11,826 8,642 13,730 -36.92%
-
Tax Rate 29.10% 34.13% 63.52% 20.17% 25.11% 24.43% 26.33% -
Total Cost 100,154 53,678 20,909 90,892 65,573 36,859 124,987 -13.67%
-
Net Worth 182,730 117,025 112,799 112,176 111,573 108,651 101,017 48.19%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 2,104 -
Div Payout % - - - - - - 15.33% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 182,730 117,025 112,799 112,176 111,573 108,651 101,017 48.19%
NOSH 71,941 41,794 42,089 41,546 41,787 41,789 42,090 42.72%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.41% 8.60% 1.33% 13.65% 15.28% 18.99% 9.83% -
ROE 3.75% 4.32% 0.25% 12.74% 10.60% 7.95% 13.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 148.75 140.52 50.35 253.36 185.22 108.88 329.33 -40.98%
EPS 9.53 12.09 0.67 34.39 28.30 20.68 32.62 -55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.54 2.80 2.68 2.70 2.67 2.60 2.40 3.83%
Adjusted Per Share Value based on latest NOSH - 40,493
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 46.00 25.24 9.11 45.25 33.27 19.56 59.58 -15.77%
EPS 2.95 2.17 0.12 6.14 5.08 3.71 5.90 -36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.7854 0.503 0.4849 0.4822 0.4796 0.467 0.4342 48.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.50 2.78 1.60 1.60 1.65 1.47 1.62 -
P/RPS 1.68 1.98 3.18 0.00 0.00 0.00 0.00 -
P/EPS 26.23 22.99 238.81 0.00 0.00 0.00 0.00 -
EY 3.81 4.35 0.42 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 0.60 0.60 0.83 0.74 0.61 36.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 -
Price 2.60 2.50 2.78 1.59 1.64 1.66 1.48 -
P/RPS 1.75 1.78 5.52 0.00 0.00 0.00 0.00 -
P/EPS 27.28 20.68 414.93 0.00 0.00 0.00 0.00 -
EY 3.67 4.84 0.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 1.04 0.60 0.82 0.83 0.55 50.66%

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