[ASIABRN] QoQ Quarter Result on 31-Dec-2010

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- -56.12%
YoY- 75.39%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,501 26,677 33,135 33,299 45,507 25,152 34,126 21.11%
PBT 11,436 628 1,443 4,923 11,509 870 3,507 119.74%
Tax -2,794 -273 -455 -1,175 -2,968 -234 -944 106.00%
NP 8,642 355 988 3,748 8,541 636 2,563 124.69%
-
NP to SH 8,642 356 988 3,748 8,541 636 2,563 124.69%
-
Tax Rate 24.43% 43.47% 31.53% 23.87% 25.79% 26.90% 26.92% -
Total Cost 36,859 26,322 32,147 29,551 36,966 24,516 31,563 10.88%
-
Net Worth 108,651 100,517 100,055 101,952 98,196 83,795 83,563 19.10%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,094 - - - 4,189 - -
Div Payout % - 588.24% - - - 658.77% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 108,651 100,517 100,055 101,952 98,196 83,795 83,563 19.10%
NOSH 41,789 41,882 41,864 41,783 41,785 41,897 41,781 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 18.99% 1.33% 2.98% 11.26% 18.77% 2.53% 7.51% -
ROE 7.95% 0.35% 0.99% 3.68% 8.70% 0.76% 3.07% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.88 63.70 79.15 79.69 108.91 60.03 81.68 21.10%
EPS 20.68 0.85 2.36 8.97 20.44 1.52 6.13 124.77%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.60 2.40 2.39 2.44 2.35 2.00 2.00 19.09%
Adjusted Per Share Value based on latest NOSH - 41,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 19.56 11.47 14.24 14.31 19.56 10.81 14.67 21.12%
EPS 3.71 0.15 0.42 1.61 3.67 0.27 1.10 124.73%
DPS 0.00 0.90 0.00 0.00 0.00 1.80 0.00 -
NAPS 0.467 0.4321 0.4301 0.4382 0.4221 0.3602 0.3592 19.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.47 1.62 1.89 1.76 1.55 1.17 1.18 -
P/RPS 0.00 0.00 2.39 2.21 1.42 1.95 1.44 -
P/EPS 0.00 0.00 80.08 19.62 7.58 77.08 19.24 -
EY 0.00 0.00 1.25 5.10 13.19 1.30 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 8.55 0.00 -
P/NAPS 0.74 0.61 0.79 0.72 0.66 0.59 0.59 16.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 19/08/11 26/05/11 24/02/11 24/11/10 26/08/10 27/05/10 -
Price 1.66 1.48 1.66 1.54 1.65 1.48 1.15 -
P/RPS 0.00 0.00 2.10 1.93 1.52 2.47 1.41 -
P/EPS 0.00 0.00 70.34 17.17 8.07 97.50 18.75 -
EY 0.00 0.00 1.42 5.82 12.39 1.03 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 0.83 0.55 0.69 0.63 0.70 0.74 0.58 26.96%

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