[ASIABRN] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 9.4%
YoY- -29.35%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 165,118 189,216 198,212 165,551 178,082 187,049 221,642 -17.77%
PBT -38,750 -49,538 -60,445 -50,343 -47,456 -40,114 -35,251 6.49%
Tax 10,293 10,713 10,494 -8,151 -17,105 -15,179 -7,555 -
NP -28,457 -38,825 -49,951 -58,494 -64,561 -55,293 -42,806 -23.77%
-
NP to SH -28,457 -38,825 -49,951 -58,494 -64,561 -55,293 -42,806 -23.77%
-
Tax Rate - - - - - - - -
Total Cost 193,575 228,041 248,163 224,045 242,643 242,342 264,448 -18.73%
-
Net Worth 131,256 135,854 137,686 136,065 159,827 174,830 188,244 -21.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 131,256 135,854 137,686 136,065 159,827 174,830 188,244 -21.31%
NOSH 79,070 78,984 79,130 79,107 79,122 79,108 79,094 -0.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -17.23% -20.52% -25.20% -35.33% -36.25% -29.56% -19.31% -
ROE -21.68% -28.58% -36.28% -42.99% -40.39% -31.63% -22.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 208.82 239.56 250.49 209.27 225.07 236.45 280.23 -17.76%
EPS -35.99 -49.15 -63.12 -73.94 -81.60 -69.89 -54.12 -23.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.72 1.74 1.72 2.02 2.21 2.38 -21.30%
Adjusted Per Share Value based on latest NOSH - 79,107
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 70.97 81.33 85.20 71.16 76.55 80.40 95.27 -17.77%
EPS -12.23 -16.69 -21.47 -25.14 -27.75 -23.77 -18.40 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5642 0.5839 0.5918 0.5849 0.687 0.7515 0.8091 -21.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.835 0.98 0.86 1.02 0.90 0.95 1.06 -
P/RPS 0.40 0.41 0.34 0.49 0.40 0.40 0.38 3.46%
P/EPS -2.32 -1.99 -1.36 -1.38 -1.10 -1.36 -1.96 11.86%
EY -43.10 -50.16 -73.40 -72.49 -90.66 -73.57 -51.06 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.49 0.59 0.45 0.43 0.45 7.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 14/02/18 24/11/17 28/08/17 29/05/17 24/02/17 28/11/16 26/08/16 -
Price 0.83 0.97 0.94 0.90 0.91 0.90 1.01 -
P/RPS 0.40 0.40 0.38 0.43 0.40 0.38 0.36 7.25%
P/EPS -2.31 -1.97 -1.49 -1.22 -1.12 -1.29 -1.87 15.08%
EY -43.36 -50.68 -67.15 -82.16 -89.67 -77.66 -53.58 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.54 0.52 0.45 0.41 0.42 12.29%

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