[ASIABRN] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -69.86%
YoY- -11.95%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 90,114 37,540 45,501 31,646 34,292 42,023 43,092 11.54%
PBT 7,920 6,898 11,436 2,924 3,462 6,445 6,995 1.85%
Tax -2,937 -2,127 -2,794 -787 -1,035 -2,039 -2,843 0.48%
NP 4,983 4,771 8,642 2,137 2,427 4,406 4,152 2.73%
-
NP to SH 4,983 4,771 8,642 2,137 2,427 4,406 4,152 2.73%
-
Tax Rate 37.08% 30.84% 24.43% 26.92% 29.90% 31.64% 40.64% -
Total Cost 85,131 32,769 36,859 29,509 31,865 37,617 38,940 12.27%
-
Net Worth 221,804 116,977 108,651 89,901 41,799 41,767 41,795 28.03%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 221,804 116,977 108,651 89,901 41,799 41,767 41,795 28.03%
NOSH 75,960 41,777 41,789 41,814 41,799 41,767 41,795 9.24%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.53% 12.71% 18.99% 6.75% 7.08% 10.48% 9.64% -
ROE 2.25% 4.08% 7.95% 2.38% 5.81% 10.55% 9.93% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 118.63 89.86 108.88 75.68 82.04 100.61 103.10 2.09%
EPS 6.56 11.42 20.68 5.11 5.81 10.54 9.94 -5.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.92 2.80 2.60 2.15 1.00 1.00 1.00 17.19%
Adjusted Per Share Value based on latest NOSH - 41,814
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.73 16.14 19.56 13.60 14.74 18.06 18.52 11.54%
EPS 2.14 2.05 3.71 0.92 1.04 1.89 1.78 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9534 0.5028 0.467 0.3864 0.1797 0.1795 0.1797 28.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.60 2.78 1.47 1.27 0.68 0.72 0.50 -
P/RPS 3.03 3.09 0.00 1.68 0.83 0.72 0.48 31.36%
P/EPS 54.88 24.34 0.00 24.85 11.71 6.83 5.03 42.45%
EY 1.82 4.11 0.00 4.02 8.54 14.65 19.87 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.99 0.74 0.59 0.68 0.72 0.50 14.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/11/13 26/11/12 30/11/11 25/02/10 27/02/09 29/02/08 13/02/07 -
Price 3.97 2.50 1.66 1.16 0.66 0.66 0.51 -
P/RPS 3.35 2.78 0.00 1.53 0.80 0.66 0.49 32.92%
P/EPS 60.52 21.89 0.00 22.70 11.37 6.26 5.13 44.11%
EY 1.65 4.57 0.00 4.41 8.80 15.98 19.48 -30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.89 0.83 0.54 0.66 0.66 0.51 15.63%

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