[ASIABRN] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -62.11%
YoY- -44.92%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 44,084 24,077 31,023 34,292 47,628 26,826 36,221 13.97%
PBT 9,701 619 136 3,462 9,133 -898 1,499 246.88%
Tax -2,611 -193 -41 -1,035 -2,728 294 -474 211.57%
NP 7,090 426 95 2,427 6,405 -604 1,025 262.60%
-
NP to SH 7,090 426 95 2,427 6,405 -604 1,025 262.60%
-
Tax Rate 26.91% 31.18% 30.15% 29.90% 29.87% - 31.62% -
Total Cost 36,994 23,651 30,928 31,865 41,223 27,430 35,196 3.37%
-
Net Worth 87,350 41,458 42,500 41,799 80,662 74,570 41,762 63.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 4,145 - - - 3,142 - -
Div Payout % - 973.20% - - - 0.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 87,350 41,458 42,500 41,799 80,662 74,570 41,762 63.47%
NOSH 41,794 41,458 42,500 41,799 41,794 41,893 41,762 0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.08% 1.77% 0.31% 7.08% 13.45% -2.25% 2.83% -
ROE 8.12% 1.03% 0.22% 5.81% 7.94% -0.81% 2.45% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 105.48 58.08 73.00 82.04 113.96 64.03 86.73 13.92%
EPS 16.97 1.02 0.23 5.81 15.33 -1.45 2.45 262.93%
DPS 0.00 10.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.09 1.00 1.00 1.00 1.93 1.78 1.00 63.39%
Adjusted Per Share Value based on latest NOSH - 41,799
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.95 10.35 13.33 14.74 20.47 11.53 15.57 13.97%
EPS 3.05 0.18 0.04 1.04 2.75 -0.26 0.44 263.12%
DPS 0.00 1.78 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.3755 0.1782 0.1827 0.1797 0.3467 0.3205 0.1795 63.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.96 0.71 0.66 0.68 0.75 0.68 0.70 -
P/RPS 0.91 1.22 0.90 0.83 0.66 1.06 0.81 8.06%
P/EPS 5.66 69.10 295.26 11.71 4.89 -47.16 28.52 -65.94%
EY 17.67 1.45 0.34 8.54 20.43 -2.12 3.51 193.44%
DY 0.00 14.08 0.00 0.00 0.00 11.03 0.00 -
P/NAPS 0.46 0.71 0.66 0.68 0.39 0.38 0.70 -24.39%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 30/05/08 -
Price 1.14 0.84 0.70 0.66 0.62 0.80 0.68 -
P/RPS 1.08 1.45 0.96 0.80 0.54 1.25 0.78 24.20%
P/EPS 6.72 81.75 313.16 11.37 4.05 -55.49 27.71 -61.07%
EY 14.88 1.22 0.32 8.80 24.72 -1.80 3.61 156.85%
DY 0.00 11.90 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 0.55 0.84 0.70 0.66 0.32 0.45 0.68 -13.17%

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