[ASIABRN] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -89.55%
YoY- -94.76%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 267,185 288,081 311,072 332,695 326,147 332,158 330,128 -13.11%
PBT -26,733 -23,260 -16,359 6,552 22,070 36,908 38,919 -
Tax 5,109 3,390 1,583 -4,938 -6,629 -10,808 -12,190 -
NP -21,624 -19,870 -14,776 1,614 15,441 26,100 26,729 -
-
NP to SH -21,624 -19,870 -14,776 1,614 15,441 26,100 26,729 -
-
Tax Rate - - - 75.37% 30.04% 29.28% 31.32% -
Total Cost 288,809 307,951 325,848 331,081 310,706 306,058 303,399 -3.22%
-
Net Worth 224,596 229,085 231,046 240,457 246,053 254,115 250,143 -6.91%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 224,596 229,085 231,046 240,457 246,053 254,115 250,143 -6.91%
NOSH 79,083 78,723 79,125 79,097 79,117 79,163 79,159 -0.06%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.09% -6.90% -4.75% 0.49% 4.73% 7.86% 8.10% -
ROE -9.63% -8.67% -6.40% 0.67% 6.28% 10.27% 10.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 337.85 365.94 393.14 420.61 412.23 419.58 417.04 -13.06%
EPS -27.34 -25.24 -18.67 2.04 19.52 32.97 33.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 2.91 2.92 3.04 3.11 3.21 3.16 -6.85%
Adjusted Per Share Value based on latest NOSH - 79,097
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 114.85 123.83 133.71 143.00 140.19 142.77 141.90 -13.11%
EPS -9.29 -8.54 -6.35 0.69 6.64 11.22 11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9654 0.9847 0.9931 1.0336 1.0576 1.0923 1.0752 -6.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.38 1.46 1.79 2.59 2.99 3.50 3.90 -
P/RPS 0.41 0.40 0.46 0.62 0.73 0.83 0.94 -42.39%
P/EPS -5.05 -5.78 -9.59 126.93 15.32 10.62 11.55 -
EY -19.81 -17.29 -10.43 0.79 6.53 9.42 8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.61 0.85 0.96 1.09 1.23 -45.76%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 14/12/15 18/08/15 29/05/15 27/02/15 17/11/14 26/08/14 -
Price 1.20 1.40 1.62 2.11 2.95 3.30 3.75 -
P/RPS 0.36 0.38 0.41 0.50 0.72 0.79 0.90 -45.62%
P/EPS -4.39 -5.55 -8.68 103.41 15.12 10.01 11.11 -
EY -22.79 -18.03 -11.53 0.97 6.62 9.99 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.55 0.69 0.95 1.03 1.19 -49.96%

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