[ASIABRN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -79.18%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 182,692 127,187 58,034 334,006 249,482 171,801 79,657 73.64%
PBT -20,061 -13,825 -12,833 6,552 13,224 15,987 10,078 -
Tax 4,575 3,946 3,694 -4,938 -5,472 -4,382 -2,827 -
NP -15,486 -9,879 -9,139 1,614 7,752 11,605 7,251 -
-
NP to SH -15,486 -9,879 -9,139 1,614 7,752 11,605 7,251 -
-
Tax Rate - - - 75.37% 41.38% 27.41% 28.05% -
Total Cost 198,178 137,066 67,173 332,392 241,730 160,196 72,406 95.30%
-
Net Worth 224,732 230,167 231,046 240,517 246,007 253,933 250,143 -6.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,732 230,167 231,046 240,517 246,007 253,933 250,143 -6.87%
NOSH 79,131 79,095 79,125 79,117 79,102 79,107 79,159 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.48% -7.77% -15.75% 0.48% 3.11% 6.75% 9.10% -
ROE -6.89% -4.29% -3.96% 0.67% 3.15% 4.57% 2.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 230.87 160.80 73.34 422.16 315.39 217.18 100.63 73.68%
EPS -19.57 -12.49 -11.55 2.04 9.80 14.67 9.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.91 2.92 3.04 3.11 3.21 3.16 -6.85%
Adjusted Per Share Value based on latest NOSH - 79,097
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.53 54.67 24.95 143.57 107.24 73.85 34.24 73.65%
EPS -6.66 -4.25 -3.93 0.69 3.33 4.99 3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.966 0.9893 0.9931 1.0338 1.0574 1.0915 1.0752 -6.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.38 1.46 1.79 2.59 2.99 3.50 3.90 -
P/RPS 0.60 0.91 2.44 0.61 0.95 1.61 3.88 -71.09%
P/EPS -7.05 -11.69 -15.50 126.96 30.51 23.86 42.58 -
EY -14.18 -8.55 -6.45 0.79 3.28 4.19 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.61 0.85 0.96 1.09 1.23 -45.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 14/12/15 18/08/15 29/05/15 27/02/15 17/11/14 26/08/14 -
Price 1.20 1.40 1.62 2.11 2.95 3.30 3.75 -
P/RPS 0.52 0.87 2.21 0.50 0.94 1.52 3.73 -73.01%
P/EPS -6.13 -11.21 -14.03 103.43 30.10 22.49 40.94 -
EY -16.31 -8.92 -7.13 0.97 3.32 4.45 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.55 0.69 0.95 1.03 1.19 -49.96%

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