[ABRIC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.41%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 33,640 26,176 25,366 25,502 25,220 40,823 40,621 -11.80%
PBT 1,216 -21,216 -11,518 -12,508 -14,748 -64,245 -40,904 -
Tax -676 1,211 -53 70 384 5,503 11,962 -
NP 540 -20,005 -11,572 -12,438 -14,364 -58,742 -28,941 -
-
NP to SH 540 -20,005 -11,572 -12,438 -14,364 -58,742 -28,941 -
-
Tax Rate 55.59% - - - - - - -
Total Cost 33,100 46,181 36,938 37,940 39,584 99,565 69,562 -39.02%
-
Net Worth 57,374 5,561,359 6,676,153 7,117,299 7,684,740 70,605 98,944 -30.43%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 57,374 5,561,359 6,676,153 7,117,299 7,684,740 70,605 98,944 -30.43%
NOSH 67,499 6,620,666 6,676,153 6,909,999 7,181,999 63,040 61,840 6.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.61% -76.42% -45.62% -48.77% -56.95% -143.89% -71.25% -
ROE 0.94% -0.36% -0.17% -0.17% -0.19% -83.20% -29.25% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 49.84 0.40 0.38 0.37 0.35 64.76 65.69 -16.79%
EPS 0.80 -30.29 -17.52 -18.84 -21.76 -0.93 -46.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 1.00 1.03 1.07 1.12 1.60 -34.38%
Adjusted Per Share Value based on latest NOSH - 6,570,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.86 17.78 17.24 17.33 17.14 27.74 27.60 -11.79%
EPS 0.37 -13.59 -7.86 -8.45 -9.76 -39.91 -19.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3898 37.7859 45.3602 48.3575 52.2129 0.4797 0.6723 -30.44%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.75 0.86 0.94 0.95 0.68 1.04 0.93 -
P/RPS 1.50 217.52 247.39 257.41 193.65 1.61 1.42 3.71%
P/EPS 93.75 -284.62 -542.31 -527.78 -340.00 -1.12 -1.99 -
EY 1.07 -0.35 -0.18 -0.19 -0.29 -89.60 -50.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.02 0.94 0.92 0.64 0.93 0.58 32.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 28/11/03 22/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.60 0.82 0.94 1.14 0.73 0.87 1.07 -
P/RPS 1.20 207.40 247.39 308.89 207.89 1.34 1.63 -18.45%
P/EPS 75.00 -271.38 -542.31 -633.33 -365.00 -0.93 -2.29 -
EY 1.33 -0.37 -0.18 -0.16 -0.27 -107.11 -43.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 0.94 1.11 0.68 0.78 0.67 3.93%

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