[ASIABRN] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -22.68%
YoY- 149.19%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 48,279 37,540 21,191 27,863 31,898 45,501 26,677 48.24%
PBT 2,000 6,898 773 2,210 4,356 11,436 628 115.70%
Tax -196 -2,127 -491 334 -1,172 -2,794 -273 -19.74%
NP 1,804 4,771 282 2,544 3,184 8,642 355 194.12%
-
NP to SH 1,804 4,771 282 2,462 3,184 8,642 356 193.57%
-
Tax Rate 9.80% 30.84% 63.52% -15.11% 26.91% 24.43% 43.47% -
Total Cost 46,475 32,769 20,909 25,319 28,714 36,859 26,322 45.83%
-
Net Worth 183,286 116,977 112,799 109,332 111,565 108,651 100,517 48.98%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - 2,094 -
Div Payout % - - - - - - 588.24% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 183,286 116,977 112,799 109,332 111,565 108,651 100,517 48.98%
NOSH 72,160 41,777 42,089 40,493 41,784 41,789 41,882 43.48%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.74% 12.71% 1.33% 9.13% 9.98% 18.99% 1.33% -
ROE 0.98% 4.08% 0.25% 2.25% 2.85% 7.95% 0.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.91 89.86 50.35 68.81 76.34 108.88 63.70 3.31%
EPS 2.50 11.42 0.67 6.08 7.62 20.68 0.85 104.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.54 2.80 2.68 2.70 2.67 2.60 2.40 3.83%
Adjusted Per Share Value based on latest NOSH - 40,493
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.75 16.14 9.11 11.98 13.71 19.56 11.47 48.20%
EPS 0.78 2.05 0.12 1.06 1.37 3.71 0.15 198.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.7878 0.5028 0.4849 0.4699 0.4795 0.467 0.4321 48.96%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.50 2.78 1.60 1.60 1.65 1.47 1.62 -
P/RPS 3.74 3.09 3.18 0.00 0.00 0.00 0.00 -
P/EPS 100.00 24.34 238.81 0.00 0.00 0.00 0.00 -
EY 1.00 4.11 0.42 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.99 0.60 0.60 0.83 0.74 0.61 36.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 29/02/12 30/11/11 19/08/11 -
Price 2.60 2.50 2.78 1.59 1.64 1.66 1.48 -
P/RPS 3.89 2.78 5.52 0.00 0.00 0.00 0.00 -
P/EPS 104.00 21.89 414.93 0.00 0.00 0.00 0.00 -
EY 0.96 4.57 0.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.89 1.04 0.60 0.82 0.83 0.55 50.66%

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