[ASIABRN] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 8060.53%
YoY- 3458.82%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 26,826 36,221 42,023 36,591 25,607 33,147 43,092 -27.11%
PBT -898 1,499 6,445 4,424 -369 542 6,995 -
Tax 294 -474 -2,039 -1,399 331 -220 -2,843 -
NP -604 1,025 4,406 3,025 -38 322 4,152 -
-
NP to SH -604 1,025 4,406 3,025 -38 322 4,152 -
-
Tax Rate - 31.62% 31.64% 31.62% - 40.59% 40.64% -
Total Cost 27,430 35,196 37,617 33,566 25,645 32,825 38,940 -20.84%
-
Net Worth 74,570 41,762 41,767 71,012 67,666 42,258 41,795 47.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,142 - - - 2,083 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,570 41,762 41,767 71,012 67,666 42,258 41,795 47.15%
NOSH 41,893 41,762 41,767 41,771 41,666 42,258 41,795 0.15%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -2.25% 2.83% 10.48% 8.27% -0.15% 0.97% 9.64% -
ROE -0.81% 2.45% 10.55% 4.26% -0.06% 0.76% 9.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.03 86.73 100.61 87.60 61.46 78.44 103.10 -27.22%
EPS -1.45 2.45 10.54 7.24 -0.09 0.77 9.94 -
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.78 1.00 1.00 1.70 1.624 1.00 1.00 46.92%
Adjusted Per Share Value based on latest NOSH - 41,771
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.53 15.57 18.06 15.73 11.01 14.25 18.52 -27.11%
EPS -0.26 0.44 1.89 1.30 -0.02 0.14 1.78 -
DPS 1.35 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.3205 0.1795 0.1795 0.3052 0.2909 0.1816 0.1797 47.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.70 0.72 0.67 0.64 0.57 0.50 -
P/RPS 1.06 0.81 0.72 0.76 1.04 0.73 0.48 69.66%
P/EPS -47.16 28.52 6.83 9.25 -701.75 74.80 5.03 -
EY -2.12 3.51 14.65 10.81 -0.14 1.34 19.87 -
DY 11.03 0.00 0.00 0.00 7.81 0.00 0.00 -
P/NAPS 0.38 0.70 0.72 0.39 0.39 0.57 0.50 -16.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 29/05/07 13/02/07 -
Price 0.80 0.68 0.66 0.62 0.68 0.62 0.51 -
P/RPS 1.25 0.78 0.66 0.71 1.11 0.79 0.49 86.80%
P/EPS -55.49 27.71 6.26 8.56 -745.61 81.37 5.13 -
EY -1.80 3.61 15.98 11.68 -0.13 1.23 19.48 -
DY 9.38 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.45 0.68 0.66 0.36 0.42 0.62 0.51 -8.01%

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