[ASIABRN] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 19.93%
YoY- 2597.89%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 33,299 45,507 25,152 34,126 31,646 44,084 24,077 24.05%
PBT 4,923 11,509 870 3,507 2,924 9,701 619 296.93%
Tax -1,175 -2,968 -234 -944 -787 -2,611 -193 232.32%
NP 3,748 8,541 636 2,563 2,137 7,090 426 324.49%
-
NP to SH 3,748 8,541 636 2,563 2,137 7,090 426 324.49%
-
Tax Rate 23.87% 25.79% 26.90% 26.92% 26.92% 26.91% 31.18% -
Total Cost 29,551 36,966 24,516 31,563 29,509 36,994 23,651 15.95%
-
Net Worth 101,952 98,196 83,795 83,563 89,901 87,350 41,458 81.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 4,189 - - - 4,145 -
Div Payout % - - 658.77% - - - 973.20% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 101,952 98,196 83,795 83,563 89,901 87,350 41,458 81.89%
NOSH 41,783 41,785 41,897 41,781 41,814 41,794 41,458 0.52%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.26% 18.77% 2.53% 7.51% 6.75% 16.08% 1.77% -
ROE 3.68% 8.70% 0.76% 3.07% 2.38% 8.12% 1.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 79.69 108.91 60.03 81.68 75.68 105.48 58.08 23.40%
EPS 8.97 20.44 1.52 6.13 5.11 16.97 1.02 324.36%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 2.44 2.35 2.00 2.00 2.15 2.09 1.00 80.94%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.31 19.56 10.81 14.67 13.60 18.95 10.35 24.03%
EPS 1.61 3.67 0.27 1.10 0.92 3.05 0.18 329.17%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.78 -
NAPS 0.4382 0.4221 0.3602 0.3592 0.3864 0.3755 0.1782 81.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.76 1.55 1.17 1.18 1.27 0.96 0.71 -
P/RPS 2.21 1.42 1.95 1.44 1.68 0.91 1.22 48.44%
P/EPS 19.62 7.58 77.08 19.24 24.85 5.66 69.10 -56.70%
EY 5.10 13.19 1.30 5.20 4.02 17.67 1.45 130.74%
DY 0.00 0.00 8.55 0.00 0.00 0.00 14.08 -
P/NAPS 0.72 0.66 0.59 0.59 0.59 0.46 0.71 0.93%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 1.54 1.65 1.48 1.15 1.16 1.14 0.84 -
P/RPS 1.93 1.52 2.47 1.41 1.53 1.08 1.45 20.93%
P/EPS 17.17 8.07 97.50 18.75 22.70 6.72 81.75 -64.56%
EY 5.82 12.39 1.03 5.33 4.41 14.88 1.22 182.57%
DY 0.00 0.00 6.76 0.00 0.00 0.00 11.90 -
P/NAPS 0.63 0.70 0.74 0.58 0.54 0.55 0.84 -17.40%

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