[ASIABRN] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 9.59%
YoY- 3919.15%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,665 83,692 90,114 69,993 81,865 48,279 37,540 61.03%
PBT 8,846 12,075 7,920 13,738 13,635 2,000 6,898 18.05%
Tax -1,157 -5,269 -2,937 -2,404 -3,293 -196 -2,127 -33.38%
NP 7,689 6,806 4,983 11,334 10,342 1,804 4,771 37.49%
-
NP to SH 7,689 6,806 4,983 11,334 10,342 1,804 4,771 37.49%
-
Tax Rate 13.08% 43.64% 37.08% 17.50% 24.15% 9.80% 30.84% -
Total Cost 68,976 76,886 85,131 58,659 71,523 46,475 32,769 64.31%
-
Net Worth 232,581 228,922 221,804 208,458 138,481 183,286 116,977 58.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 232,581 228,922 221,804 208,458 138,481 183,286 116,977 58.18%
NOSH 77,527 77,078 75,960 72,887 51,865 72,160 41,777 51.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.03% 8.13% 5.53% 16.19% 12.63% 3.74% 12.71% -
ROE 3.31% 2.97% 2.25% 5.44% 7.47% 0.98% 4.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 98.89 108.58 118.63 96.03 157.84 66.91 89.86 6.59%
EPS 9.91 8.83 6.56 15.55 19.94 2.50 11.42 -9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.97 2.92 2.86 2.67 2.54 2.80 4.71%
Adjusted Per Share Value based on latest NOSH - 72,887
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 32.95 35.97 38.73 30.09 35.19 20.75 16.14 60.99%
EPS 3.30 2.93 2.14 4.87 4.45 0.78 2.05 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9997 0.984 0.9534 0.896 0.5952 0.7878 0.5028 58.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.01 4.00 3.60 3.34 2.63 2.50 2.78 -
P/RPS 4.06 3.68 3.03 3.48 1.67 3.74 3.09 19.98%
P/EPS 40.43 45.30 54.88 21.48 13.19 100.00 24.34 40.29%
EY 2.47 2.21 1.82 4.66 7.58 1.00 4.11 -28.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.35 1.23 1.17 0.99 0.98 0.99 22.38%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 18/02/14 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 -
Price 3.99 3.67 3.97 3.61 3.50 2.60 2.50 -
P/RPS 4.03 3.38 3.35 3.76 2.22 3.89 2.78 28.11%
P/EPS 40.23 41.56 60.52 23.22 17.55 104.00 21.89 50.09%
EY 2.49 2.41 1.65 4.31 5.70 0.96 4.57 -33.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.24 1.36 1.26 1.31 1.02 0.89 30.74%

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