[ASIABRN] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 348.42%
YoY- 170.53%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 81,865 27,863 25,152 24,077 26,826 25,607 25,632 18.75%
PBT 13,635 2,210 870 619 -898 -369 -1,808 -
Tax -3,293 334 -234 -193 294 331 988 -
NP 10,342 2,544 636 426 -604 -38 -820 -
-
NP to SH 10,342 2,462 636 426 -604 -38 -820 -
-
Tax Rate 24.15% -15.11% 26.90% 31.18% - - - -
Total Cost 71,523 25,319 24,516 23,651 27,430 25,645 26,452 15.86%
-
Net Worth 138,481 109,332 83,795 41,458 74,570 67,666 64,418 11.99%
Dividend
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 4,189 4,145 3,142 2,083 1,254 -
Div Payout % - - 658.77% 973.20% 0.00% 0.00% 0.00% -
Equity
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 138,481 109,332 83,795 41,458 74,570 67,666 64,418 11.99%
NOSH 51,865 40,493 41,897 41,458 41,893 41,666 41,830 3.23%
Ratio Analysis
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.63% 9.13% 2.53% 1.77% -2.25% -0.15% -3.20% -
ROE 7.47% 2.25% 0.76% 1.03% -0.81% -0.06% -1.27% -
Per Share
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 157.84 68.81 60.03 58.08 64.03 61.46 61.28 15.03%
EPS 19.94 6.08 1.52 1.02 -1.45 -0.09 -1.96 -
DPS 0.00 0.00 10.00 10.00 7.50 5.00 3.00 -
NAPS 2.67 2.70 2.00 1.00 1.78 1.624 1.54 8.48%
Adjusted Per Share Value based on latest NOSH - 41,458
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 35.19 11.98 10.81 10.35 11.53 11.01 11.02 18.75%
EPS 4.45 1.06 0.27 0.18 -0.26 -0.02 -0.35 -
DPS 0.00 0.00 1.80 1.78 1.35 0.90 0.54 -
NAPS 0.5952 0.4699 0.3602 0.1782 0.3205 0.2909 0.2769 11.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/03/13 30/03/12 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.63 1.60 1.17 0.71 0.68 0.64 0.46 -
P/RPS 1.67 0.00 1.95 1.22 1.06 1.04 0.75 12.57%
P/EPS 13.19 0.00 77.08 69.10 -47.16 -701.75 -23.47 -
EY 7.58 0.00 1.30 1.45 -2.12 -0.14 -4.26 -
DY 0.00 0.00 8.55 14.08 11.03 7.81 6.52 -
P/NAPS 0.99 0.60 0.59 0.71 0.38 0.39 0.30 19.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/05/13 30/05/12 26/08/10 27/08/09 28/08/08 29/08/07 30/08/06 -
Price 3.50 1.59 1.48 0.84 0.80 0.68 0.49 -
P/RPS 2.22 0.00 2.47 1.45 1.25 1.11 0.80 16.30%
P/EPS 17.55 0.00 97.50 81.75 -55.49 -745.61 -25.00 -
EY 5.70 0.00 1.03 1.22 -1.80 -0.13 -4.00 -
DY 0.00 0.00 6.76 11.90 9.38 7.35 6.12 -
P/NAPS 1.31 0.60 0.74 0.84 0.45 0.42 0.32 23.19%

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