[ASIABRN] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -2364.93%
YoY- -226.04%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 158,852 176,716 164,624 232,136 318,628 279,972 84,764 11.03%
PBT 8,128 10,112 -11,504 -51,332 40,312 54,952 3,092 17.46%
Tax 0 -2,832 -15,388 14,776 -11,308 -9,616 -1,964 -
NP 8,128 7,280 -26,892 -36,556 29,004 45,336 1,128 38.95%
-
NP to SH 5,812 7,280 -26,892 -36,556 29,004 45,336 1,128 31.40%
-
Tax Rate 0.00% 28.01% - - 28.05% 17.50% 63.52% -
Total Cost 150,724 169,436 191,516 268,692 289,624 234,636 83,636 10.30%
-
Net Worth 146,567 137,686 188,244 231,046 250,143 208,458 112,799 4.45%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 146,567 137,686 188,244 231,046 250,143 208,458 112,799 4.45%
NOSH 116,323 79,130 79,094 79,125 79,159 72,887 42,089 18.45%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.12% 4.12% -16.34% -15.75% 9.10% 16.19% 1.33% -
ROE 3.97% 5.29% -14.29% -15.82% 11.59% 21.75% 1.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 136.56 223.32 208.14 293.38 402.51 384.12 201.39 -6.26%
EPS 5.00 9.20 -34.00 -46.20 36.64 62.20 2.68 10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.74 2.38 2.92 3.16 2.86 2.68 -11.81%
Adjusted Per Share Value based on latest NOSH - 79,125
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 68.28 75.96 70.76 99.78 136.96 120.34 36.43 11.03%
EPS 2.50 3.13 -11.56 -15.71 12.47 19.49 0.48 31.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.5918 0.8091 0.9931 1.0752 0.896 0.4849 4.45%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.825 0.86 1.06 1.79 3.90 3.34 1.60 -
P/RPS 0.60 0.39 0.51 0.61 0.97 0.87 0.79 -4.47%
P/EPS 16.51 9.35 -3.12 -3.87 10.64 5.37 59.70 -19.27%
EY 6.06 10.70 -32.08 -25.81 9.39 18.62 1.67 23.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.45 0.61 1.23 1.17 0.60 1.34%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 28/08/17 26/08/16 18/08/15 26/08/14 15/08/13 30/08/12 -
Price 0.70 0.94 1.01 1.62 3.75 3.61 2.78 -
P/RPS 0.51 0.42 0.49 0.55 0.93 0.94 1.38 -15.28%
P/EPS 14.01 10.22 -2.97 -3.51 10.23 5.80 103.73 -28.36%
EY 7.14 9.79 -33.66 -28.52 9.77 17.23 0.96 39.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.42 0.55 1.19 1.26 1.04 -9.79%

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