[ASIABRN] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -92.24%
YoY- -52.15%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 42,023 36,591 25,607 33,147 43,092 30,556 25,632 38.91%
PBT 6,445 4,424 -369 542 6,995 165 -1,808 -
Tax -2,039 -1,399 331 -220 -2,843 -80 988 -
NP 4,406 3,025 -38 322 4,152 85 -820 -
-
NP to SH 4,406 3,025 -38 322 4,152 85 -820 -
-
Tax Rate 31.64% 31.62% - 40.59% 40.64% 48.48% - -
Total Cost 37,617 33,566 25,645 32,825 38,940 30,471 26,452 26.37%
-
Net Worth 41,767 71,012 67,666 42,258 41,795 64,808 64,418 -25.02%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 2,083 - - - 1,254 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 41,767 71,012 67,666 42,258 41,795 64,808 64,418 -25.02%
NOSH 41,767 41,771 41,666 42,258 41,795 42,083 41,830 -0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.48% 8.27% -0.15% 0.97% 9.64% 0.28% -3.20% -
ROE 10.55% 4.26% -0.06% 0.76% 9.93% 0.13% -1.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 100.61 87.60 61.46 78.44 103.10 72.61 61.28 39.04%
EPS 10.54 7.24 -0.09 0.77 9.94 0.20 -1.96 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 1.00 1.70 1.624 1.00 1.00 1.54 1.54 -24.95%
Adjusted Per Share Value based on latest NOSH - 42,258
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.06 15.73 11.01 14.25 18.52 13.13 11.02 38.87%
EPS 1.89 1.30 -0.02 0.14 1.78 0.04 -0.35 -
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.54 -
NAPS 0.1795 0.3052 0.2909 0.1816 0.1797 0.2786 0.2769 -25.03%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.67 0.64 0.57 0.50 0.45 0.46 -
P/RPS 0.72 0.76 1.04 0.73 0.48 0.62 0.75 -2.67%
P/EPS 6.83 9.25 -701.75 74.80 5.03 222.79 -23.47 -
EY 14.65 10.81 -0.14 1.34 19.87 0.45 -4.26 -
DY 0.00 0.00 7.81 0.00 0.00 0.00 6.52 -
P/NAPS 0.72 0.39 0.39 0.57 0.50 0.29 0.30 78.97%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 22/11/07 29/08/07 29/05/07 13/02/07 29/11/06 30/08/06 -
Price 0.66 0.62 0.68 0.62 0.51 0.48 0.49 -
P/RPS 0.66 0.71 1.11 0.79 0.49 0.66 0.80 -12.00%
P/EPS 6.26 8.56 -745.61 81.37 5.13 237.65 -25.00 -
EY 15.98 11.68 -0.13 1.23 19.48 0.42 -4.00 -
DY 0.00 0.00 7.35 0.00 0.00 0.00 6.12 -
P/NAPS 0.66 0.36 0.42 0.62 0.51 0.31 0.32 61.81%

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