[ASIABRN] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 32.6%
YoY- -351.2%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 131,808 135,676 135,854 137,236 137,153 133,528 129,421 1.22%
PBT 6,960 2,591 3,161 2,959 1,124 1,255 -1,158 -
Tax -2,870 -1,407 -1,729 -5,461 -4,836 372 -1,515 52.92%
NP 4,090 1,184 1,432 -2,502 -3,712 1,627 -2,673 -
-
NP to SH 4,090 1,184 1,432 -2,502 -3,712 1,627 -2,673 -
-
Tax Rate 41.24% 54.30% 54.70% 184.56% 430.25% -29.64% - -
Total Cost 127,718 134,492 134,422 139,738 140,865 131,901 132,094 -2.21%
-
Net Worth 41,795 64,808 64,418 41,781 41,836 41,910 60,187 -21.53%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,254 1,254 1,254 626 626 626 626 58.70%
Div Payout % 30.68% 105.99% 87.63% 0.00% 0.00% 38.53% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 41,795 64,808 64,418 41,781 41,836 41,910 60,187 -21.53%
NOSH 41,795 42,083 41,830 41,781 41,836 41,910 41,796 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.10% 0.87% 1.05% -1.82% -2.71% 1.22% -2.07% -
ROE 9.79% 1.83% 2.22% -5.99% -8.87% 3.88% -4.44% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 315.36 322.40 324.78 328.46 327.83 318.61 309.64 1.22%
EPS 9.79 2.81 3.42 -5.99 -8.87 3.88 -6.40 -
DPS 3.00 3.00 3.00 1.50 1.50 1.50 1.50 58.53%
NAPS 1.00 1.54 1.54 1.00 1.00 1.00 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 41,781
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 56.66 58.32 58.39 58.99 58.95 57.39 55.63 1.22%
EPS 1.76 0.51 0.62 -1.08 -1.60 0.70 -1.15 -
DPS 0.54 0.54 0.54 0.27 0.27 0.27 0.27 58.53%
NAPS 0.1797 0.2786 0.2769 0.1796 0.1798 0.1801 0.2587 -21.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.45 0.46 0.49 0.43 0.42 0.65 -
P/RPS 0.16 0.14 0.14 0.15 0.13 0.13 0.21 -16.53%
P/EPS 5.11 15.99 13.44 -8.18 -4.85 10.82 -10.16 -
EY 19.57 6.25 7.44 -12.22 -20.63 9.24 -9.84 -
DY 6.00 6.67 6.52 3.06 3.49 3.57 2.31 88.62%
P/NAPS 0.50 0.29 0.30 0.49 0.43 0.42 0.45 7.25%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 25/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.51 0.48 0.49 0.52 0.45 0.45 0.53 -
P/RPS 0.16 0.15 0.15 0.16 0.14 0.14 0.17 -3.95%
P/EPS 5.21 17.06 14.31 -8.68 -5.07 11.59 -8.29 -
EY 19.19 5.86 6.99 -11.52 -19.72 8.63 -12.07 -
DY 5.88 6.25 6.12 2.88 3.33 3.33 2.83 62.61%
P/NAPS 0.51 0.31 0.32 0.52 0.45 0.45 0.37 23.78%

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