[ASIABRN] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -62.19%
YoY- -43.34%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 90,114 69,993 81,865 48,279 37,540 21,191 27,863 118.54%
PBT 7,920 13,738 13,635 2,000 6,898 773 2,210 134.00%
Tax -2,937 -2,404 -3,293 -196 -2,127 -491 334 -
NP 4,983 11,334 10,342 1,804 4,771 282 2,544 56.48%
-
NP to SH 4,983 11,334 10,342 1,804 4,771 282 2,462 59.93%
-
Tax Rate 37.08% 17.50% 24.15% 9.80% 30.84% 63.52% -15.11% -
Total Cost 85,131 58,659 71,523 46,475 32,769 20,909 25,319 124.27%
-
Net Worth 221,804 208,458 138,481 183,286 116,977 112,799 109,332 60.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 221,804 208,458 138,481 183,286 116,977 112,799 109,332 60.18%
NOSH 75,960 72,887 51,865 72,160 41,777 42,089 40,493 52.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.53% 16.19% 12.63% 3.74% 12.71% 1.33% 9.13% -
ROE 2.25% 5.44% 7.47% 0.98% 4.08% 0.25% 2.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 118.63 96.03 157.84 66.91 89.86 50.35 68.81 43.73%
EPS 6.56 15.55 19.94 2.50 11.42 0.67 6.08 5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.86 2.67 2.54 2.80 2.68 2.70 5.35%
Adjusted Per Share Value based on latest NOSH - 72,160
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.73 30.09 35.19 20.75 16.14 9.11 11.98 118.48%
EPS 2.14 4.87 4.45 0.78 2.05 0.12 1.06 59.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9534 0.896 0.5952 0.7878 0.5028 0.4849 0.4699 60.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.60 3.34 2.63 2.50 2.78 1.60 1.60 -
P/RPS 3.03 3.48 1.67 3.74 3.09 3.18 0.00 -
P/EPS 54.88 21.48 13.19 100.00 24.34 238.81 0.00 -
EY 1.82 4.66 7.58 1.00 4.11 0.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.17 0.99 0.98 0.99 0.60 0.60 61.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 15/11/13 15/08/13 31/05/13 28/02/13 26/11/12 30/08/12 30/05/12 -
Price 3.97 3.61 3.50 2.60 2.50 2.78 1.59 -
P/RPS 3.35 3.76 2.22 3.89 2.78 5.52 0.00 -
P/EPS 60.52 23.22 17.55 104.00 21.89 414.93 0.00 -
EY 1.65 4.31 5.70 0.96 4.57 0.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.26 1.31 1.02 0.89 1.04 0.60 72.46%

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