[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 22.83%
YoY- 75.38%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 273,006 151,460 163,840 157,228 147,296 155,388 139,926 10.40%
PBT 68,616 25,250 25,190 21,738 14,320 6,722 2,160 66.91%
Tax -16,764 -6,796 -7,524 -6,876 -5,846 -3,564 3,076 -
NP 51,852 18,454 17,666 14,862 8,474 3,158 5,236 40.44%
-
NP to SH 51,852 18,454 17,666 14,862 8,474 3,158 5,236 40.44%
-
Tax Rate 24.43% 26.91% 29.87% 31.63% 40.82% 53.02% -142.41% -
Total Cost 221,154 133,006 146,174 142,366 138,822 152,230 134,690 7.62%
-
Net Worth 108,651 89,827 41,795 41,792 41,789 41,763 41,687 15.24%
Dividend
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,651 89,827 41,795 41,792 41,789 41,763 41,687 15.24%
NOSH 41,789 41,780 41,795 41,792 41,789 41,763 41,687 0.03%
Ratio Analysis
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.99% 12.18% 10.78% 9.45% 5.75% 2.03% 3.74% -
ROE 47.72% 20.54% 42.27% 35.56% 20.28% 7.56% 12.56% -
Per Share
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 653.29 362.52 392.00 376.21 352.47 372.07 335.65 10.36%
EPS 124.08 44.16 42.28 35.56 20.28 7.56 12.52 40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.15 1.00 1.00 1.00 1.00 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 117.35 65.10 70.42 67.58 63.31 66.79 60.15 10.40%
EPS 22.29 7.93 7.59 6.39 3.64 1.36 2.25 40.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.3861 0.1797 0.1796 0.1796 0.1795 0.1792 15.24%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.47 1.27 0.68 0.72 0.50 0.43 0.81 -
P/RPS 0.00 0.35 0.17 0.19 0.14 0.12 0.24 -
P/EPS 0.00 2.88 1.61 2.02 2.47 5.69 6.45 -
EY 0.00 34.78 62.16 49.39 40.56 17.59 15.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.68 0.72 0.50 0.43 0.81 -1.32%
Price Multiplier on Announcement Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 25/02/05 -
Price 1.66 1.16 0.66 0.66 0.51 0.45 0.79 -
P/RPS 0.00 0.32 0.17 0.18 0.14 0.12 0.24 -
P/EPS 0.00 2.63 1.56 1.86 2.52 5.95 6.29 -
EY 0.00 38.08 64.04 53.88 39.76 16.80 15.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.66 0.66 0.51 0.45 0.79 0.73%

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