[ASIABRN] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
14-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -34.47%
YoY- -176.13%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 221,642 238,520 267,185 288,081 311,072 332,695 326,147 -22.72%
PBT -35,251 -45,208 -26,733 -23,260 -16,359 6,552 22,070 -
Tax -7,555 -14 5,109 3,390 1,583 -4,938 -6,629 9.11%
NP -42,806 -45,222 -21,624 -19,870 -14,776 1,614 15,441 -
-
NP to SH -42,806 -45,222 -21,624 -19,870 -14,776 1,614 15,441 -
-
Tax Rate - - - - - 75.37% 30.04% -
Total Cost 264,448 283,742 288,809 307,951 325,848 331,081 310,706 -10.19%
-
Net Worth 188,244 194,604 224,596 229,085 231,046 240,457 246,053 -16.36%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 188,244 194,604 224,596 229,085 231,046 240,457 246,053 -16.36%
NOSH 79,094 79,107 79,083 78,723 79,125 79,097 79,117 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -19.31% -18.96% -8.09% -6.90% -4.75% 0.49% 4.73% -
ROE -22.74% -23.24% -9.63% -8.67% -6.40% 0.67% 6.28% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 280.23 301.51 337.85 365.94 393.14 420.61 412.23 -22.70%
EPS -54.12 -57.17 -27.34 -25.24 -18.67 2.04 19.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.46 2.84 2.91 2.92 3.04 3.11 -16.34%
Adjusted Per Share Value based on latest NOSH - 78,723
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 95.27 102.52 114.85 123.83 133.71 143.00 140.19 -22.72%
EPS -18.40 -19.44 -9.29 -8.54 -6.35 0.69 6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8091 0.8365 0.9654 0.9847 0.9931 1.0336 1.0576 -16.36%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.06 1.19 1.38 1.46 1.79 2.59 2.99 -
P/RPS 0.38 0.39 0.41 0.40 0.46 0.62 0.73 -35.31%
P/EPS -1.96 -2.08 -5.05 -5.78 -9.59 126.93 15.32 -
EY -51.06 -48.04 -19.81 -17.29 -10.43 0.79 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.49 0.50 0.61 0.85 0.96 -39.68%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 26/02/16 14/12/15 18/08/15 29/05/15 27/02/15 -
Price 1.01 1.18 1.20 1.40 1.62 2.11 2.95 -
P/RPS 0.36 0.39 0.36 0.38 0.41 0.50 0.72 -37.03%
P/EPS -1.87 -2.06 -4.39 -5.55 -8.68 103.41 15.12 -
EY -53.58 -48.45 -22.79 -18.03 -11.53 0.97 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.42 0.48 0.55 0.69 0.95 -41.99%

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