[ASIABRN] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.52%
YoY- 237.27%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Revenue 164,712 243,589 332,642 325,065 142,680 464,394 146,234 1.77%
PBT -29,745 -26,748 17,632 44,977 12,893 94,752 21,510 -
Tax -16,688 6,100 -7,296 -14,146 -3,752 -23,796 -5,790 16.95%
NP -46,433 -20,648 10,336 30,830 9,141 70,956 15,720 -
-
NP to SH -46,433 -20,648 10,336 30,830 9,141 70,956 15,720 -
-
Tax Rate - - 41.38% 31.45% 29.10% 25.11% 26.92% -
Total Cost 211,145 264,237 322,306 294,234 133,538 393,438 130,514 7.37%
-
Net Worth 159,805 224,732 246,007 228,841 182,730 111,573 83,568 10.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Net Worth 159,805 224,732 246,007 228,841 182,730 111,573 83,568 10.06%
NOSH 79,111 79,131 79,102 77,050 71,941 41,787 41,784 9.90%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
NP Margin -28.19% -8.48% 3.11% 9.48% 6.41% 15.28% 10.75% -
ROE -29.06% -9.19% 4.20% 13.47% 5.00% 63.60% 18.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
RPS 208.20 307.83 420.52 421.88 198.33 1,111.31 349.98 -7.39%
EPS -58.69 -26.09 13.07 40.01 12.71 169.80 37.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.84 3.11 2.97 2.54 2.67 2.00 0.14%
Adjusted Per Share Value based on latest NOSH - 77,078
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
RPS 70.80 104.70 142.98 139.72 61.33 199.61 62.86 1.77%
EPS -19.96 -8.88 4.44 13.25 3.93 30.50 6.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6869 0.966 1.0574 0.9836 0.7854 0.4796 0.3592 10.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/10 -
Price 0.90 1.38 2.99 4.00 2.50 1.65 1.18 -
P/RPS 0.43 0.45 0.71 0.95 1.26 0.00 0.34 3.53%
P/EPS -1.53 -5.29 22.88 10.00 19.67 0.00 3.14 -
EY -65.21 -18.91 4.37 10.00 5.08 0.00 31.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.96 1.35 0.98 0.83 0.59 -3.92%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Date 24/02/17 26/02/16 27/02/15 18/02/14 28/02/13 29/02/12 27/05/10 -
Price 0.91 1.20 2.95 3.67 2.60 1.64 1.15 -
P/RPS 0.44 0.39 0.70 0.87 1.31 0.00 0.33 4.34%
P/EPS -1.55 -4.60 22.58 9.17 20.46 0.00 3.06 -
EY -64.50 -21.74 4.43 10.90 4.89 0.00 32.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.95 1.24 1.02 0.82 0.58 -3.68%

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