[ASIABRN] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -56.76%
YoY- -299.77%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 117,038 114,786 123,534 182,692 249,482 243,799 107,010 1.50%
PBT 5,144 -3,509 -22,309 -20,061 13,224 33,733 9,670 -9.98%
Tax -1,386 -1,279 -12,516 4,575 -5,472 -10,610 -2,814 -11.12%
NP 3,758 -4,788 -34,825 -15,486 7,752 23,123 6,856 -9.53%
-
NP to SH 3,758 -4,788 -34,825 -15,486 7,752 23,123 6,856 -9.53%
-
Tax Rate 26.94% - - - 41.38% 31.45% 29.10% -
Total Cost 113,280 119,574 158,359 198,178 241,730 220,676 100,154 2.07%
-
Net Worth 147,731 131,373 159,805 224,732 246,007 228,841 182,730 -3.47%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 147,731 131,373 159,805 224,732 246,007 228,841 182,730 -3.47%
NOSH 232,647 79,140 79,111 79,131 79,102 77,050 71,941 21.59%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.21% -4.17% -28.19% -8.48% 3.11% 9.48% 6.41% -
ROE 2.54% -3.64% -21.79% -6.89% 3.15% 10.10% 3.75% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 100.61 145.04 156.15 230.87 315.39 316.41 148.75 -6.30%
EPS 3.23 -6.05 -44.02 -19.57 9.80 30.01 9.53 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.66 2.02 2.84 3.11 2.97 2.54 -10.90%
Adjusted Per Share Value based on latest NOSH - 79,083
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 50.31 49.34 53.10 78.53 107.24 104.79 46.00 1.50%
EPS 1.62 -2.06 -14.97 -6.66 3.33 9.94 2.95 -9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.635 0.5647 0.6869 0.966 1.0574 0.9836 0.7854 -3.47%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.38 0.835 0.90 1.38 2.99 4.00 2.50 -
P/RPS 0.38 0.58 0.58 0.60 0.95 1.26 1.68 -21.93%
P/EPS 11.76 -13.80 -2.04 -7.05 30.51 13.33 26.23 -12.50%
EY 8.50 -7.25 -48.91 -14.18 3.28 7.50 3.81 14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.45 0.49 0.96 1.35 0.98 -17.89%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 14/02/18 24/02/17 26/02/16 27/02/15 18/02/14 28/02/13 -
Price 0.375 0.83 0.91 1.20 2.95 3.67 2.60 -
P/RPS 0.37 0.57 0.58 0.52 0.94 1.16 1.75 -22.80%
P/EPS 11.61 -13.72 -2.07 -6.13 30.10 12.23 27.28 -13.26%
EY 8.62 -7.29 -48.37 -16.31 3.32 8.18 3.67 15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.45 0.42 0.95 1.24 1.02 -18.44%

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