[ASIABRN] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -24.2%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 69,993 21,191 138,619 44,084 47,628 36,591 30,556 13.05%
PBT 13,738 773 18,503 9,701 9,133 4,424 165 92.47%
Tax -2,404 -491 -4,871 -2,611 -2,728 -1,399 -80 65.51%
NP 11,334 282 13,632 7,090 6,405 3,025 85 106.37%
-
NP to SH 11,334 282 13,730 7,090 6,405 3,025 85 106.37%
-
Tax Rate 17.50% 63.52% 26.33% 26.91% 29.87% 31.62% 48.48% -
Total Cost 58,659 20,909 124,987 36,994 41,223 33,566 30,471 10.18%
-
Net Worth 208,458 112,799 101,017 87,350 80,662 71,012 64,808 18.88%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,104 - - - - -
Div Payout % - - 15.33% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 208,458 112,799 101,017 87,350 80,662 71,012 64,808 18.88%
NOSH 72,887 42,089 42,090 41,794 41,794 41,771 42,083 8.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.19% 1.33% 9.83% 16.08% 13.45% 8.27% 0.28% -
ROE 5.44% 0.25% 13.59% 8.12% 7.94% 4.26% 0.13% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 96.03 50.35 329.33 105.48 113.96 87.60 72.61 4.22%
EPS 15.55 0.67 32.62 16.97 15.33 7.24 0.20 90.52%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.68 2.40 2.09 1.93 1.70 1.54 9.59%
Adjusted Per Share Value based on latest NOSH - 41,794
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 30.09 9.11 59.58 18.95 20.47 15.73 13.13 13.06%
EPS 4.87 0.12 5.90 3.05 2.75 1.30 0.04 103.61%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.4849 0.4342 0.3755 0.3467 0.3052 0.2786 18.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.34 1.60 1.62 0.96 0.75 0.67 0.45 -
P/RPS 3.48 3.18 0.00 0.91 0.66 0.76 0.62 29.10%
P/EPS 21.48 238.81 0.00 5.66 4.89 9.25 222.79 -29.27%
EY 4.66 0.42 0.00 17.67 20.43 10.81 0.45 41.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.60 0.61 0.46 0.39 0.39 0.29 22.94%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 15/08/13 30/08/12 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 -
Price 3.61 2.78 1.48 1.14 0.62 0.62 0.48 -
P/RPS 3.76 5.52 0.00 1.08 0.54 0.71 0.66 29.38%
P/EPS 23.22 414.93 0.00 6.72 4.05 8.56 237.65 -29.13%
EY 4.31 0.24 0.00 14.88 24.72 11.68 0.42 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.04 0.55 0.55 0.32 0.36 0.31 23.07%

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