[ASIABRN] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 157.23%
YoY- 153.57%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 132,427 131,808 135,676 135,854 137,236 137,153 133,528 -0.55%
PBT 5,894 6,960 2,591 3,161 2,959 1,124 1,255 180.70%
Tax -2,155 -2,870 -1,407 -1,729 -5,461 -4,836 372 -
NP 3,739 4,090 1,184 1,432 -2,502 -3,712 1,627 74.23%
-
NP to SH 3,739 4,090 1,184 1,432 -2,502 -3,712 1,627 74.23%
-
Tax Rate 36.56% 41.24% 54.30% 54.70% 184.56% 430.25% -29.64% -
Total Cost 128,688 127,718 134,492 134,422 139,738 140,865 131,901 -1.63%
-
Net Worth 42,258 41,795 64,808 64,418 41,781 41,836 41,910 0.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,254 1,254 1,254 1,254 626 626 626 58.97%
Div Payout % 33.56% 30.68% 105.99% 87.63% 0.00% 0.00% 38.53% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 42,258 41,795 64,808 64,418 41,781 41,836 41,910 0.55%
NOSH 42,258 41,795 42,083 41,830 41,781 41,836 41,910 0.55%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.82% 3.10% 0.87% 1.05% -1.82% -2.71% 1.22% -
ROE 8.85% 9.79% 1.83% 2.22% -5.99% -8.87% 3.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 313.38 315.36 322.40 324.78 328.46 327.83 318.61 -1.09%
EPS 8.85 9.79 2.81 3.42 -5.99 -8.87 3.88 73.36%
DPS 3.00 3.00 3.00 3.00 1.50 1.50 1.50 58.80%
NAPS 1.00 1.00 1.54 1.54 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 41,830
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 56.92 56.66 58.32 58.39 58.99 58.95 57.39 -0.54%
EPS 1.61 1.76 0.51 0.62 -1.08 -1.60 0.70 74.33%
DPS 0.54 0.54 0.54 0.54 0.27 0.27 0.27 58.80%
NAPS 0.1816 0.1797 0.2786 0.2769 0.1796 0.1798 0.1801 0.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.57 0.50 0.45 0.46 0.49 0.43 0.42 -
P/RPS 0.18 0.16 0.14 0.14 0.15 0.13 0.13 24.25%
P/EPS 6.44 5.11 15.99 13.44 -8.18 -4.85 10.82 -29.26%
EY 15.52 19.57 6.25 7.44 -12.22 -20.63 9.24 41.34%
DY 5.26 6.00 6.67 6.52 3.06 3.49 3.57 29.51%
P/NAPS 0.57 0.50 0.29 0.30 0.49 0.43 0.42 22.60%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 30/11/05 -
Price 0.62 0.51 0.48 0.49 0.52 0.45 0.45 -
P/RPS 0.20 0.16 0.15 0.15 0.16 0.14 0.14 26.87%
P/EPS 7.01 5.21 17.06 14.31 -8.68 -5.07 11.59 -28.50%
EY 14.27 19.19 5.86 6.99 -11.52 -19.72 8.63 39.87%
DY 4.84 5.88 6.25 6.12 2.88 3.33 3.33 28.34%
P/NAPS 0.62 0.51 0.31 0.32 0.52 0.45 0.45 23.84%

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