[ASIABRN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 150.85%
YoY- 20.37%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 243,799 160,107 69,993 188,875 107,010 58,731 21,191 407.36%
PBT 33,733 21,657 13,738 23,305 9,670 7,671 773 1131.01%
Tax -10,610 -5,341 -2,404 -6,107 -2,814 -2,618 -491 671.48%
NP 23,123 16,316 11,334 17,198 6,856 5,053 282 1772.30%
-
NP to SH 23,123 16,316 11,334 17,198 6,856 5,053 282 1772.30%
-
Tax Rate 31.45% 24.66% 17.50% 26.20% 29.10% 34.13% 63.52% -
Total Cost 220,676 143,791 58,659 171,677 100,154 53,678 20,909 379.08%
-
Net Worth 228,841 222,007 208,458 138,476 182,730 117,025 112,799 60.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 228,841 222,007 208,458 138,476 182,730 117,025 112,799 60.05%
NOSH 77,050 76,029 72,887 51,863 71,941 41,794 42,089 49.48%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 9.48% 10.19% 16.19% 9.11% 6.41% 8.60% 1.33% -
ROE 10.10% 7.35% 5.44% 12.42% 3.75% 4.32% 0.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 316.41 210.58 96.03 364.18 148.75 140.52 50.35 239.40%
EPS 30.01 21.46 15.55 33.16 9.53 12.09 0.67 1152.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.97 2.92 2.86 2.67 2.54 2.80 2.68 7.06%
Adjusted Per Share Value based on latest NOSH - 51,865
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 104.79 68.82 30.09 81.19 46.00 25.24 9.11 407.30%
EPS 9.94 7.01 4.87 7.39 2.95 2.17 0.12 1784.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9836 0.9543 0.896 0.5952 0.7854 0.503 0.4849 60.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.00 3.60 3.34 2.63 2.50 2.78 1.60 -
P/RPS 1.26 1.71 3.48 0.72 1.68 1.98 3.18 -45.96%
P/EPS 13.33 16.78 21.48 7.93 26.23 22.99 238.81 -85.31%
EY 7.50 5.96 4.66 12.61 3.81 4.35 0.42 579.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.23 1.17 0.99 0.98 0.99 0.60 71.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 -
Price 3.67 3.97 3.61 3.50 2.60 2.50 2.78 -
P/RPS 1.16 1.89 3.76 0.96 1.75 1.78 5.52 -64.55%
P/EPS 12.23 18.50 23.22 10.55 27.28 20.68 414.93 -90.39%
EY 8.18 5.41 4.31 9.47 3.67 4.84 0.24 944.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.36 1.26 1.31 1.02 0.89 1.04 12.40%

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