[ASIABRN] YoY 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- -657.7%
YoY- -45.52%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 41,776 35,547 47,818 56,684 77,681 83,692 48,279 -2.38%
PBT 1,861 -4,051 -13,578 -6,236 -2,763 12,075 2,000 -1.19%
Tax -489 -456 -1,297 629 -1,090 -5,269 -196 16.45%
NP 1,372 -4,507 -14,875 -5,607 -3,853 6,806 1,804 -4.45%
-
NP to SH 1,372 -4,507 -14,875 -5,607 -3,853 6,806 1,804 -4.45%
-
Tax Rate 26.28% - - - - 43.64% 9.80% -
Total Cost 40,404 40,054 62,693 62,291 81,534 76,886 46,475 -2.30%
-
Net Worth 147,731 131,256 159,827 224,596 246,053 228,922 183,286 -3.52%
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 147,731 131,256 159,827 224,596 246,053 228,922 183,286 -3.52%
NOSH 232,647 79,070 79,122 79,083 79,117 77,078 72,160 21.53%
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 3.28% -12.68% -31.11% -9.89% -4.96% 8.13% 3.74% -
ROE 0.93% -3.43% -9.31% -2.50% -1.57% 2.97% 0.98% -
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 35.91 44.96 60.44 71.68 98.18 108.58 66.91 -9.84%
EPS 1.18 -5.70 -18.80 -7.09 -4.87 8.83 2.50 -11.75%
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 17.96 15.28 20.55 24.36 33.39 35.97 20.75 -2.37%
EPS 0.59 -1.94 -6.39 -2.41 -1.66 2.93 0.78 -4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.635 0.5642 0.687 0.9654 1.0576 0.984 0.7878 -3.52%
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 1.06 1.86 1.49 1.93 3.05 3.68 3.74 -18.94%
P/EPS 32.22 -14.65 -4.79 -19.46 -61.40 45.30 100.00 -17.19%
EY 3.10 -6.83 -20.89 -5.14 -1.63 2.21 1.00 20.74%
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 1.04 1.85 1.51 1.67 3.00 3.38 3.89 -19.72%
P/EPS 31.79 -14.56 -4.84 -16.93 -60.57 41.56 104.00 -17.91%
EY 3.15 -6.87 -20.66 -5.91 -1.65 2.41 0.96 21.88%
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