[ASIABRN] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 2327.53%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 21,191 27,863 31,898 45,501 26,677 33,135 33,299 -26.03%
PBT 773 2,210 4,356 11,436 628 1,443 4,923 -70.92%
Tax -491 334 -1,172 -2,794 -273 -455 -1,175 -44.13%
NP 282 2,544 3,184 8,642 355 988 3,748 -82.20%
-
NP to SH 282 2,462 3,184 8,642 356 988 3,748 -82.20%
-
Tax Rate 63.52% -15.11% 26.91% 24.43% 43.47% 31.53% 23.87% -
Total Cost 20,909 25,319 28,714 36,859 26,322 32,147 29,551 -20.61%
-
Net Worth 112,799 109,332 111,565 108,651 100,517 100,055 101,952 6.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - 2,094 - - -
Div Payout % - - - - 588.24% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,799 109,332 111,565 108,651 100,517 100,055 101,952 6.97%
NOSH 42,089 40,493 41,784 41,789 41,882 41,864 41,783 0.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.33% 9.13% 9.98% 18.99% 1.33% 2.98% 11.26% -
ROE 0.25% 2.25% 2.85% 7.95% 0.35% 0.99% 3.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 50.35 68.81 76.34 108.88 63.70 79.15 79.69 -26.38%
EPS 0.67 6.08 7.62 20.68 0.85 2.36 8.97 -82.29%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.68 2.70 2.67 2.60 2.40 2.39 2.44 6.46%
Adjusted Per Share Value based on latest NOSH - 41,789
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.11 11.98 13.71 19.56 11.47 14.24 14.31 -26.01%
EPS 0.12 1.06 1.37 3.71 0.15 0.42 1.61 -82.31%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.4849 0.4699 0.4795 0.467 0.4321 0.4301 0.4382 6.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.60 1.60 1.65 1.47 1.62 1.89 1.76 -
P/RPS 3.18 0.00 0.00 0.00 0.00 2.39 2.21 27.48%
P/EPS 238.81 0.00 0.00 0.00 0.00 80.08 19.62 429.94%
EY 0.42 0.00 0.00 0.00 0.00 1.25 5.10 -81.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.83 0.74 0.61 0.79 0.72 -11.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 26/05/11 24/02/11 -
Price 2.78 1.59 1.64 1.66 1.48 1.66 1.54 -
P/RPS 5.52 0.00 0.00 0.00 0.00 2.10 1.93 101.61%
P/EPS 414.93 0.00 0.00 0.00 0.00 70.34 17.17 737.48%
EY 0.24 0.00 0.00 0.00 0.00 1.42 5.82 -88.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.60 0.82 0.83 0.55 0.69 0.63 39.72%

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