[ASIABRN] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 12.97%
YoY- -25.65%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 77,681 92,144 79,657 76,665 83,692 90,114 69,993 7.17%
PBT -2,763 5,909 10,078 8,846 12,075 7,920 13,738 -
Tax -1,090 -1,555 -2,827 -1,157 -5,269 -2,937 -2,404 -40.89%
NP -3,853 4,354 7,251 7,689 6,806 4,983 11,334 -
-
NP to SH -3,853 4,354 7,251 7,689 6,806 4,983 11,334 -
-
Tax Rate - 26.32% 28.05% 13.08% 43.64% 37.08% 17.50% -
Total Cost 81,534 87,790 72,406 68,976 76,886 85,131 58,659 24.47%
-
Net Worth 246,053 254,115 250,143 232,581 228,922 221,804 208,458 11.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 246,053 254,115 250,143 232,581 228,922 221,804 208,458 11.65%
NOSH 79,117 79,163 79,159 77,527 77,078 75,960 72,887 5.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.96% 4.73% 9.10% 10.03% 8.13% 5.53% 16.19% -
ROE -1.57% 1.71% 2.90% 3.31% 2.97% 2.25% 5.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 98.18 116.40 100.63 98.89 108.58 118.63 96.03 1.48%
EPS -4.87 5.50 9.16 9.91 8.83 6.56 15.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.11 3.21 3.16 3.00 2.97 2.92 2.86 5.72%
Adjusted Per Share Value based on latest NOSH - 77,527
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.39 39.61 34.24 32.95 35.97 38.73 30.09 7.16%
EPS -1.66 1.87 3.12 3.30 2.93 2.14 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0576 1.0923 1.0752 0.9997 0.984 0.9534 0.896 11.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.99 3.50 3.90 4.01 4.00 3.60 3.34 -
P/RPS 3.05 3.01 3.88 4.06 3.68 3.03 3.48 -8.39%
P/EPS -61.40 63.64 42.58 40.43 45.30 54.88 21.48 -
EY -1.63 1.57 2.35 2.47 2.21 1.82 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 1.23 1.34 1.35 1.23 1.17 -12.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 17/11/14 26/08/14 29/05/14 18/02/14 15/11/13 15/08/13 -
Price 2.95 3.30 3.75 3.99 3.67 3.97 3.61 -
P/RPS 3.00 2.84 3.73 4.03 3.38 3.35 3.76 -13.94%
P/EPS -60.57 60.00 40.94 40.23 41.56 60.52 23.22 -
EY -1.65 1.67 2.44 2.49 2.41 1.65 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.19 1.33 1.24 1.36 1.26 -17.11%

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