[ASIABRN] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 1564.32%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 25,152 34,126 31,646 44,084 24,077 31,023 34,292 -18.71%
PBT 870 3,507 2,924 9,701 619 136 3,462 -60.27%
Tax -234 -944 -787 -2,611 -193 -41 -1,035 -62.98%
NP 636 2,563 2,137 7,090 426 95 2,427 -59.14%
-
NP to SH 636 2,563 2,137 7,090 426 95 2,427 -59.14%
-
Tax Rate 26.90% 26.92% 26.92% 26.91% 31.18% 30.15% 29.90% -
Total Cost 24,516 31,563 29,509 36,994 23,651 30,928 31,865 -16.07%
-
Net Worth 83,795 83,563 89,901 87,350 41,458 42,500 41,799 59.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,189 - - - 4,145 - - -
Div Payout % 658.77% - - - 973.20% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 83,795 83,563 89,901 87,350 41,458 42,500 41,799 59.19%
NOSH 41,897 41,781 41,814 41,794 41,458 42,500 41,799 0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.53% 7.51% 6.75% 16.08% 1.77% 0.31% 7.08% -
ROE 0.76% 3.07% 2.38% 8.12% 1.03% 0.22% 5.81% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.03 81.68 75.68 105.48 58.08 73.00 82.04 -18.84%
EPS 1.52 6.13 5.11 16.97 1.02 0.23 5.81 -59.19%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.00 2.00 2.15 2.09 1.00 1.00 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.81 14.67 13.60 18.95 10.35 13.33 14.74 -18.72%
EPS 0.27 1.10 0.92 3.05 0.18 0.04 1.04 -59.40%
DPS 1.80 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.3602 0.3592 0.3864 0.3755 0.1782 0.1827 0.1797 59.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.17 1.18 1.27 0.96 0.71 0.66 0.68 -
P/RPS 1.95 1.44 1.68 0.91 1.22 0.90 0.83 77.00%
P/EPS 77.08 19.24 24.85 5.66 69.10 295.26 11.71 252.44%
EY 1.30 5.20 4.02 17.67 1.45 0.34 8.54 -71.58%
DY 8.55 0.00 0.00 0.00 14.08 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.46 0.71 0.66 0.68 -9.05%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 1.48 1.15 1.16 1.14 0.84 0.70 0.66 -
P/RPS 2.47 1.41 1.53 1.08 1.45 0.96 0.80 112.47%
P/EPS 97.50 18.75 22.70 6.72 81.75 313.16 11.37 320.60%
EY 1.03 5.33 4.41 14.88 1.22 0.32 8.80 -76.16%
DY 6.76 0.00 0.00 0.00 11.90 0.00 0.00 -
P/NAPS 0.74 0.58 0.54 0.55 0.84 0.70 0.66 7.94%

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