[ASIABRN] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 35.68%
YoY- -42.03%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Revenue 182,692 249,482 243,799 107,010 77,399 109,676 112,943 7.37%
PBT -20,061 13,224 33,733 9,670 15,792 16,133 12,730 -
Tax 4,575 -5,472 -10,610 -2,814 -3,966 -4,343 -3,802 -
NP -15,486 7,752 23,123 6,856 11,826 11,790 8,928 -
-
NP to SH -15,486 7,752 23,123 6,856 11,826 11,790 8,928 -
-
Tax Rate - 41.38% 31.45% 29.10% 25.11% 26.92% 29.87% -
Total Cost 198,178 241,730 220,676 100,154 65,573 97,886 104,015 10.01%
-
Net Worth 224,732 246,007 228,841 182,730 111,573 83,568 41,780 28.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Net Worth 224,732 246,007 228,841 182,730 111,573 83,568 41,780 28.27%
NOSH 79,131 79,102 77,050 71,941 41,787 41,784 41,780 9.91%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
NP Margin -8.48% 3.11% 9.48% 6.41% 15.28% 10.75% 7.90% -
ROE -6.89% 3.15% 10.10% 3.75% 10.60% 14.11% 21.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
RPS 230.87 315.39 316.41 148.75 185.22 262.48 270.33 -2.30%
EPS -19.57 9.80 30.01 9.53 28.30 28.21 21.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.84 3.11 2.97 2.54 2.67 2.00 1.00 16.70%
Adjusted Per Share Value based on latest NOSH - 72,160
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
RPS 78.53 107.24 104.79 46.00 33.27 47.14 48.55 7.37%
EPS -6.66 3.33 9.94 2.95 5.08 5.07 3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.966 1.0574 0.9836 0.7854 0.4796 0.3592 0.1796 28.27%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/10 31/03/09 -
Price 1.38 2.99 4.00 2.50 1.65 1.18 0.66 -
P/RPS 0.60 0.95 1.26 1.68 0.00 0.45 0.24 14.52%
P/EPS -7.05 30.51 13.33 26.23 0.00 4.18 3.09 -
EY -14.18 3.28 7.50 3.81 0.00 23.91 32.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.96 1.35 0.98 0.83 0.59 0.66 -4.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 31/03/09 CAGR
Date 26/02/16 27/02/15 18/02/14 28/02/13 29/02/12 27/05/10 28/05/09 -
Price 1.20 2.95 3.67 2.60 1.64 1.15 0.70 -
P/RPS 0.52 0.94 1.16 1.75 0.00 0.44 0.26 10.80%
P/EPS -6.13 30.10 12.23 27.28 0.00 4.08 3.28 -
EY -16.31 3.32 8.18 3.67 0.00 24.54 30.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.95 1.24 1.02 0.82 0.58 0.70 -7.28%

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