[ASIABRN] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
14-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 26.7%
YoY- 55.92%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 146,611 146,122 150,588 165,118 189,216 198,212 165,551 -7.77%
PBT -15,257 -18,494 -17,998 -38,750 -49,538 -60,445 -50,343 -54.84%
Tax -693 -490 -1,198 10,293 10,713 10,494 -8,151 -80.63%
NP -15,950 -18,984 -19,196 -28,457 -38,825 -49,951 -58,494 -57.91%
-
NP to SH -16,529 -19,563 -19,196 -28,457 -38,825 -49,951 -58,494 -56.90%
-
Tax Rate - - - - - - - -
Total Cost 162,561 165,106 169,784 193,575 228,041 248,163 224,045 -19.23%
-
Net Worth 146,567 146,567 144,241 131,256 135,854 137,686 136,065 5.07%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 146,567 146,567 144,241 131,256 135,854 137,686 136,065 5.07%
NOSH 116,323 116,323 116,323 79,070 78,984 79,130 79,107 29.28%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -10.88% -12.99% -12.75% -17.23% -20.52% -25.20% -35.33% -
ROE -11.28% -13.35% -13.31% -21.68% -28.58% -36.28% -42.99% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 126.04 125.62 129.46 208.82 239.56 250.49 209.27 -28.65%
EPS -14.21 -16.82 -16.50 -35.99 -49.15 -63.12 -73.94 -66.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.26 1.24 1.66 1.72 1.74 1.72 -18.72%
Adjusted Per Share Value based on latest NOSH - 79,070
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 63.02 62.81 64.73 70.97 81.33 85.20 71.16 -7.77%
EPS -7.10 -8.41 -8.25 -12.23 -16.69 -21.47 -25.14 -56.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.62 0.5642 0.5839 0.5918 0.5849 5.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.68 0.825 0.88 0.835 0.98 0.86 1.02 -
P/RPS 0.54 0.66 0.68 0.40 0.41 0.34 0.49 6.68%
P/EPS -4.79 -4.91 -5.33 -2.32 -1.99 -1.36 -1.38 129.07%
EY -20.90 -20.39 -18.75 -43.10 -50.16 -73.40 -72.49 -56.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.71 0.50 0.57 0.49 0.59 -5.72%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 31/05/18 14/02/18 24/11/17 28/08/17 29/05/17 -
Price 0.59 0.70 0.83 0.83 0.97 0.94 0.90 -
P/RPS 0.47 0.56 0.64 0.40 0.40 0.38 0.43 6.10%
P/EPS -4.15 -4.16 -5.03 -2.31 -1.97 -1.49 -1.22 126.01%
EY -24.08 -24.03 -19.88 -43.36 -50.68 -67.15 -82.16 -55.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.67 0.50 0.56 0.54 0.52 -6.51%

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