[ASIABRN] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 45.65%
YoY- 6.12%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 47,628 26,826 36,221 42,023 36,591 25,607 33,147 27.25%
PBT 9,133 -898 1,499 6,445 4,424 -369 542 553.89%
Tax -2,728 294 -474 -2,039 -1,399 331 -220 433.28%
NP 6,405 -604 1,025 4,406 3,025 -38 322 630.14%
-
NP to SH 6,405 -604 1,025 4,406 3,025 -38 322 630.14%
-
Tax Rate 29.87% - 31.62% 31.64% 31.62% - 40.59% -
Total Cost 41,223 27,430 35,196 37,617 33,566 25,645 32,825 16.35%
-
Net Worth 80,662 74,570 41,762 41,767 71,012 67,666 42,258 53.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,142 - - - 2,083 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 80,662 74,570 41,762 41,767 71,012 67,666 42,258 53.69%
NOSH 41,794 41,893 41,762 41,767 41,771 41,666 42,258 -0.73%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 13.45% -2.25% 2.83% 10.48% 8.27% -0.15% 0.97% -
ROE 7.94% -0.81% 2.45% 10.55% 4.26% -0.06% 0.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 113.96 64.03 86.73 100.61 87.60 61.46 78.44 28.18%
EPS 15.33 -1.45 2.45 10.54 7.24 -0.09 0.77 630.58%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.93 1.78 1.00 1.00 1.70 1.624 1.00 54.82%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.47 11.53 15.57 18.06 15.73 11.01 14.25 27.22%
EPS 2.75 -0.26 0.44 1.89 1.30 -0.02 0.14 624.07%
DPS 0.00 1.35 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.3467 0.3205 0.1795 0.1795 0.3052 0.2909 0.1816 53.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.75 0.68 0.70 0.72 0.67 0.64 0.57 -
P/RPS 0.66 1.06 0.81 0.72 0.76 1.04 0.73 -6.48%
P/EPS 4.89 -47.16 28.52 6.83 9.25 -701.75 74.80 -83.69%
EY 20.43 -2.12 3.51 14.65 10.81 -0.14 1.34 511.81%
DY 0.00 11.03 0.00 0.00 0.00 7.81 0.00 -
P/NAPS 0.39 0.38 0.70 0.72 0.39 0.39 0.57 -22.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 22/11/07 29/08/07 29/05/07 -
Price 0.62 0.80 0.68 0.66 0.62 0.68 0.62 -
P/RPS 0.54 1.25 0.78 0.66 0.71 1.11 0.79 -22.34%
P/EPS 4.05 -55.49 27.71 6.26 8.56 -745.61 81.37 -86.39%
EY 24.72 -1.80 3.61 15.98 11.68 -0.13 1.23 635.17%
DY 0.00 9.38 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.32 0.45 0.68 0.66 0.36 0.42 0.62 -35.57%

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