[ABRIC] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 15.56%
YoY- 105.02%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 49,004 37,182 36,568 34,266 33,640 26,176 25,366 55.05%
PBT 684 1,129 1,458 1,460 1,216 -21,216 -11,518 -
Tax -68 -658 -858 -836 -676 1,211 -53 18.05%
NP 616 471 600 624 540 -20,005 -11,572 -
-
NP to SH 616 471 600 624 540 -20,005 -11,572 -
-
Tax Rate 9.94% 58.28% 58.85% 57.26% 55.59% - - -
Total Cost 48,388 36,711 35,968 33,642 33,100 46,181 36,938 19.70%
-
Net Worth 56,913 64,380 56,249 56,425 57,374 5,561,359 6,676,153 -95.81%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 56,913 64,380 56,249 56,425 57,374 5,561,359 6,676,153 -95.81%
NOSH 66,956 65,694 66,176 66,382 67,499 6,620,666 6,676,153 -95.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.26% 1.27% 1.64% 1.82% 1.61% -76.42% -45.62% -
ROE 1.08% 0.73% 1.07% 1.11% 0.94% -0.36% -0.17% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 73.19 56.60 55.26 51.62 49.84 0.40 0.38 3224.46%
EPS 0.92 0.71 0.91 0.94 0.80 -30.29 -17.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.98 0.85 0.85 0.85 0.84 1.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 65,555
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 33.30 25.26 24.85 23.28 22.86 17.78 17.24 55.03%
EPS 0.42 0.32 0.41 0.42 0.37 -13.59 -7.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3867 0.4374 0.3822 0.3834 0.3898 37.7859 45.3602 -95.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.50 0.50 0.64 0.75 0.86 0.94 -
P/RPS 0.51 0.88 0.90 1.24 1.50 217.52 247.39 -98.37%
P/EPS 40.22 69.74 55.15 68.09 93.75 -284.62 -542.31 -
EY 2.49 1.43 1.81 1.47 1.07 -0.35 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.59 0.75 0.88 1.02 0.94 -39.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 -
Price 0.32 0.55 0.65 0.50 0.60 0.82 0.94 -
P/RPS 0.44 0.97 1.18 0.97 1.20 207.40 247.39 -98.52%
P/EPS 34.78 76.71 71.69 53.19 75.00 -271.38 -542.31 -
EY 2.88 1.30 1.39 1.88 1.33 -0.37 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.76 0.59 0.71 0.98 0.94 -45.29%

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