[ABRIC] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 139.19%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,260 1,132 0 216 216 1,045 78,865 -93.67%
PBT 960 -3,463 -1,732 -900 -720 515 3,469 -57.56%
Tax -916 72,234 5,736 4,186 2,432 1,634 -681 21.87%
NP 44 68,771 4,004 3,286 1,712 2,149 2,788 -93.72%
-
NP to SH 44 69,251 3,762 3,186 1,332 1,347 2,036 -92.25%
-
Tax Rate 95.42% - - - - -317.28% 19.63% -
Total Cost 1,216 -67,639 -4,004 -3,070 -1,496 -1,104 76,077 -93.67%
-
Net Worth 72,600 77,408 52,479 49,472 49,949 49,522 49,577 28.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 72,600 77,408 52,479 49,472 49,949 49,522 49,577 28.98%
NOSH 110,000 99,242 99,017 98,944 97,941 99,044 99,155 7.17%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.49% 6,075.18% 0.00% 1,521.30% 792.59% 205.65% 3.54% -
ROE 0.06% 89.46% 7.17% 6.44% 2.67% 2.72% 4.11% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.15 1.14 0.00 0.22 0.22 1.06 79.54 -94.08%
EPS 0.04 69.78 3.80 3.22 1.36 1.36 2.05 -92.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.78 0.53 0.50 0.51 0.50 0.50 20.35%
Adjusted Per Share Value based on latest NOSH - 99,212
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.86 0.77 0.00 0.15 0.15 0.71 53.58 -93.65%
EPS 0.03 47.05 2.56 2.16 0.91 0.92 1.38 -92.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4933 0.5259 0.3566 0.3361 0.3394 0.3365 0.3369 28.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.51 0.705 0.68 0.53 0.285 0.29 0.295 -
P/RPS 44.52 61.81 0.00 242.78 129.23 27.49 0.00 -
P/EPS 1,275.00 1.01 17.89 16.46 20.96 21.32 14.37 1894.75%
EY 0.08 98.98 5.59 6.08 4.77 4.69 6.96 -94.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 1.28 1.06 0.56 0.58 0.59 19.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 25/11/14 19/08/14 20/05/14 25/02/14 26/11/13 -
Price 0.50 0.45 0.62 0.675 0.365 0.305 0.295 -
P/RPS 43.65 39.45 0.00 309.20 165.50 28.91 0.00 -
P/EPS 1,250.00 0.64 16.32 20.96 26.84 22.43 14.37 1868.56%
EY 0.08 155.07 6.13 4.77 3.73 4.46 6.96 -94.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 1.17 1.35 0.72 0.61 0.59 18.40%

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