[ASIABRN] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -28.02%
YoY- 222.9%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Revenue 151,432 254,374 343,602 320,214 117,462 273,006 151,460 -0.00%
PBT -17,462 -27,650 31,974 43,314 15,342 68,616 25,250 -
Tax -22,438 7,892 -8,764 -10,682 -5,236 -16,764 -6,796 19.34%
NP -39,900 -19,758 23,210 32,632 10,106 51,852 18,454 -
-
NP to SH -39,900 -19,758 23,210 32,632 10,106 51,852 18,454 -
-
Tax Rate - - 27.41% 24.66% 34.13% 24.43% 26.91% -
Total Cost 191,332 274,132 320,392 287,582 107,356 221,154 133,006 5.53%
-
Net Worth 174,819 230,167 253,933 222,007 117,025 108,651 89,827 10.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Net Worth 174,819 230,167 253,933 222,007 117,025 108,651 89,827 10.36%
NOSH 79,103 79,095 79,107 76,029 41,794 41,789 41,780 9.91%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
NP Margin -26.35% -7.77% 6.75% 10.19% 8.60% 18.99% 12.18% -
ROE -22.82% -8.58% 9.14% 14.70% 8.64% 47.72% 20.54% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
RPS 191.43 321.60 434.35 421.17 281.04 653.29 362.52 -9.02%
EPS -50.44 -24.98 29.34 42.92 24.18 124.08 44.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.91 3.21 2.92 2.80 2.60 2.15 0.40%
Adjusted Per Share Value based on latest NOSH - 75,960
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
RPS 65.09 109.34 147.69 137.64 50.49 117.35 65.10 -0.00%
EPS -17.15 -8.49 9.98 14.03 4.34 22.29 7.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7514 0.9893 1.0915 0.9543 0.503 0.467 0.3861 10.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 -
Price 0.95 1.46 3.50 3.60 2.78 1.47 1.27 -
P/RPS 0.50 0.45 0.81 0.85 0.99 0.00 0.35 5.42%
P/EPS -1.88 -5.84 11.93 8.39 11.50 0.00 2.88 -
EY -53.09 -17.11 8.38 11.92 8.70 0.00 34.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 1.09 1.23 0.99 0.74 0.59 -4.57%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Date 28/11/16 14/12/15 17/11/14 15/11/13 26/11/12 30/11/11 25/02/10 -
Price 0.90 1.40 3.30 3.97 2.50 1.66 1.16 -
P/RPS 0.47 0.44 0.76 0.94 0.89 0.00 0.32 5.85%
P/EPS -1.78 -5.60 11.25 9.25 10.34 0.00 2.63 -
EY -56.04 -17.84 8.89 10.81 9.67 0.00 38.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 1.03 1.36 0.89 0.83 0.54 -3.99%

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