[ASIABRN] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 36.58%
YoY- 277.27%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Revenue 47,818 56,684 77,681 83,692 48,279 31,898 34,126 5.11%
PBT -13,578 -6,236 -2,763 12,075 2,000 4,356 3,507 -
Tax -1,297 629 -1,090 -5,269 -196 -1,172 -944 4.81%
NP -14,875 -5,607 -3,853 6,806 1,804 3,184 2,563 -
-
NP to SH -14,875 -5,607 -3,853 6,806 1,804 3,184 2,563 -
-
Tax Rate - - - 43.64% 9.80% 26.91% 26.92% -
Total Cost 62,693 62,291 81,534 76,886 46,475 28,714 31,563 10.68%
-
Net Worth 159,827 224,596 246,053 228,922 183,286 111,565 83,563 10.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Net Worth 159,827 224,596 246,053 228,922 183,286 111,565 83,563 10.06%
NOSH 79,122 79,083 79,117 77,078 72,160 41,784 41,781 9.90%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
NP Margin -31.11% -9.89% -4.96% 8.13% 3.74% 9.98% 7.51% -
ROE -9.31% -2.50% -1.57% 2.97% 0.98% 2.85% 3.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
RPS 60.44 71.68 98.18 108.58 66.91 76.34 81.68 -4.35%
EPS -18.80 -7.09 -4.87 8.83 2.50 7.62 6.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.84 3.11 2.97 2.54 2.67 2.00 0.14%
Adjusted Per Share Value based on latest NOSH - 77,078
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
RPS 20.55 24.36 33.39 35.97 20.75 13.71 14.67 5.11%
EPS -6.39 -2.41 -1.66 2.93 0.78 1.37 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 0.9654 1.0576 0.984 0.7878 0.4795 0.3592 10.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 31/03/10 -
Price 0.90 1.38 2.99 4.00 2.50 1.65 1.18 -
P/RPS 1.49 1.93 3.05 3.68 3.74 0.00 1.44 0.50%
P/EPS -4.79 -19.46 -61.40 45.30 100.00 0.00 19.24 -
EY -20.89 -5.14 -1.63 2.21 1.00 0.00 5.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.96 1.35 0.98 0.83 0.59 -3.92%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/03/10 CAGR
Date 24/02/17 26/02/16 27/02/15 18/02/14 28/02/13 29/02/12 27/05/10 -
Price 0.91 1.20 2.95 3.67 2.60 1.64 1.15 -
P/RPS 1.51 1.67 3.00 3.38 3.89 0.00 1.41 1.01%
P/EPS -4.84 -16.93 -60.57 41.56 104.00 0.00 18.75 -
EY -20.66 -5.91 -1.65 2.41 0.96 0.00 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.95 1.24 1.02 0.82 0.58 -3.68%

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