[ASIABRN] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 45.65%
YoY- 6.12%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 45,501 31,646 34,292 42,023 43,092 46,960 43,335 0.72%
PBT 11,436 2,924 3,462 6,445 6,995 2,626 2,757 23.45%
Tax -2,794 -787 -1,035 -2,039 -2,843 -1,380 3,828 -
NP 8,642 2,137 2,427 4,406 4,152 1,246 6,585 4.10%
-
NP to SH 8,642 2,137 2,427 4,406 4,152 1,246 6,585 4.10%
-
Tax Rate 24.43% 26.92% 29.90% 31.64% 40.64% 52.55% -138.85% -
Total Cost 36,859 29,509 31,865 37,617 38,940 45,714 36,750 0.04%
-
Net Worth 108,651 89,901 41,799 41,767 41,795 41,836 41,811 15.19%
Dividend
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 108,651 89,901 41,799 41,767 41,795 41,836 41,811 15.19%
NOSH 41,789 41,814 41,799 41,767 41,795 41,836 41,811 -0.00%
Ratio Analysis
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.99% 6.75% 7.08% 10.48% 9.64% 2.65% 15.20% -
ROE 7.95% 2.38% 5.81% 10.55% 9.93% 2.98% 15.75% -
Per Share
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 108.88 75.68 82.04 100.61 103.10 112.25 103.64 0.73%
EPS 20.68 5.11 5.81 10.54 9.94 2.98 15.76 4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.15 1.00 1.00 1.00 1.00 1.00 15.20%
Adjusted Per Share Value based on latest NOSH - 41,767
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.56 13.60 14.74 18.06 18.52 20.19 18.63 0.72%
EPS 3.71 0.92 1.04 1.89 1.78 0.54 2.83 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.3864 0.1797 0.1795 0.1797 0.1798 0.1797 15.19%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.47 1.27 0.68 0.72 0.50 0.43 0.81 -
P/RPS 0.00 1.68 0.83 0.72 0.48 0.38 0.78 -
P/EPS 0.00 24.85 11.71 6.83 5.03 14.44 5.14 -
EY 0.00 4.02 8.54 14.65 19.87 6.93 19.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.68 0.72 0.50 0.43 0.81 -1.32%
Price Multiplier on Announcement Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 28/02/06 25/02/05 -
Price 1.66 1.16 0.66 0.66 0.51 0.45 0.79 -
P/RPS 0.00 1.53 0.80 0.66 0.49 0.40 0.76 -
P/EPS 0.00 22.70 11.37 6.26 5.13 15.11 5.02 -
EY 0.00 4.41 8.80 15.98 19.48 6.62 19.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.54 0.66 0.66 0.51 0.45 0.79 0.73%

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