[ASIABRN] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 4784.71%
YoY- 233.23%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 36,591 25,607 33,147 43,092 30,556 25,632 32,528 8.15%
PBT 4,424 -369 542 6,995 165 -1,808 1,608 96.22%
Tax -1,399 331 -220 -2,843 -80 988 -935 30.78%
NP 3,025 -38 322 4,152 85 -820 673 172.10%
-
NP to SH 3,025 -38 322 4,152 85 -820 673 172.10%
-
Tax Rate 31.62% - 40.59% 40.64% 48.48% - 58.15% -
Total Cost 33,566 25,645 32,825 38,940 30,471 26,452 31,855 3.54%
-
Net Worth 71,012 67,666 42,258 41,795 64,808 64,418 41,781 42.37%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,083 - - - 1,254 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 71,012 67,666 42,258 41,795 64,808 64,418 41,781 42.37%
NOSH 41,771 41,666 42,258 41,795 42,083 41,830 41,781 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.27% -0.15% 0.97% 9.64% 0.28% -3.20% 2.07% -
ROE 4.26% -0.06% 0.76% 9.93% 0.13% -1.27% 1.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.60 61.46 78.44 103.10 72.61 61.28 77.85 8.17%
EPS 7.24 -0.09 0.77 9.94 0.20 -1.96 1.61 172.19%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.70 1.624 1.00 1.00 1.54 1.54 1.00 42.39%
Adjusted Per Share Value based on latest NOSH - 41,795
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.73 11.01 14.25 18.52 13.13 11.02 13.98 8.17%
EPS 1.30 -0.02 0.14 1.78 0.04 -0.35 0.29 171.62%
DPS 0.00 0.90 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.3052 0.2909 0.1816 0.1797 0.2786 0.2769 0.1796 42.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.67 0.64 0.57 0.50 0.45 0.46 0.49 -
P/RPS 0.76 1.04 0.73 0.48 0.62 0.75 0.63 13.30%
P/EPS 9.25 -701.75 74.80 5.03 222.79 -23.47 30.42 -54.74%
EY 10.81 -0.14 1.34 19.87 0.45 -4.26 3.29 120.85%
DY 0.00 7.81 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 0.39 0.39 0.57 0.50 0.29 0.30 0.49 -14.10%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 -
Price 0.62 0.68 0.62 0.51 0.48 0.49 0.52 -
P/RPS 0.71 1.11 0.79 0.49 0.66 0.80 0.67 3.93%
P/EPS 8.56 -745.61 81.37 5.13 237.65 -25.00 32.28 -58.69%
EY 11.68 -0.13 1.23 19.48 0.42 -4.00 3.10 141.93%
DY 0.00 7.35 0.00 0.00 0.00 6.12 0.00 -
P/NAPS 0.36 0.42 0.62 0.51 0.31 0.32 0.52 -21.72%

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