[ASIABRN] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -33.08%
YoY- 3458.82%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 138,619 44,084 47,628 36,591 30,556 30,734 26,627 27.68%
PBT 18,503 9,701 9,133 4,424 165 735 -1,678 -
Tax -4,871 -2,611 -2,728 -1,399 -80 -402 -2,289 11.83%
NP 13,632 7,090 6,405 3,025 85 333 -3,967 -
-
NP to SH 13,730 7,090 6,405 3,025 85 333 -3,967 -
-
Tax Rate 26.33% 26.91% 29.87% 31.62% 48.48% 54.69% - -
Total Cost 124,987 36,994 41,223 33,566 30,471 30,401 30,594 23.18%
-
Net Worth 101,017 87,350 80,662 71,012 64,808 41,910 62,125 7.46%
Dividend
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,104 - - - - - - -
Div Payout % 15.33% - - - - - - -
Equity
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 101,017 87,350 80,662 71,012 64,808 41,910 62,125 7.46%
NOSH 42,090 41,794 41,794 41,771 42,083 41,910 41,778 0.11%
Ratio Analysis
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.83% 16.08% 13.45% 8.27% 0.28% 1.08% -14.90% -
ROE 13.59% 8.12% 7.94% 4.26% 0.13% 0.79% -6.39% -
Per Share
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 329.33 105.48 113.96 87.60 72.61 73.33 63.73 27.54%
EPS 32.62 16.97 15.33 7.24 0.20 0.80 -9.49 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.09 1.93 1.70 1.54 1.00 1.487 7.34%
Adjusted Per Share Value based on latest NOSH - 41,771
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.58 18.95 20.47 15.73 13.13 13.21 11.45 27.67%
EPS 5.90 3.05 2.75 1.30 0.04 0.14 -1.71 -
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.3755 0.3467 0.3052 0.2786 0.1801 0.267 7.46%
Price Multiplier on Financial Quarter End Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 0.96 0.75 0.67 0.45 0.42 0.93 -
P/RPS 0.00 0.91 0.66 0.76 0.62 0.57 1.46 -
P/EPS 0.00 5.66 4.89 9.25 222.79 52.86 -9.79 -
EY 0.00 17.67 20.43 10.81 0.45 1.89 -10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.39 0.39 0.29 0.42 0.63 -0.47%
Price Multiplier on Announcement Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 30/11/05 30/11/04 -
Price 1.48 1.14 0.62 0.62 0.48 0.45 0.88 -
P/RPS 0.00 1.08 0.54 0.71 0.66 0.61 1.38 -
P/EPS 0.00 6.72 4.05 8.56 237.65 56.64 -9.27 -
EY 0.00 14.88 24.72 11.68 0.42 1.77 -10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.32 0.36 0.31 0.45 0.59 -1.03%

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