[ABRIC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.85%
YoY- 105.18%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 48,958 49,004 37,182 36,568 34,266 33,640 26,176 51.86%
PBT 918 684 1,129 1,458 1,460 1,216 -21,216 -
Tax 158 -68 -658 -858 -836 -676 1,211 -74.30%
NP 1,076 616 471 600 624 540 -20,005 -
-
NP to SH 516 616 471 600 624 540 -20,005 -
-
Tax Rate -17.21% 9.94% 58.28% 58.85% 57.26% 55.59% - -
Total Cost 47,882 48,388 36,711 35,968 33,642 33,100 46,181 2.44%
-
Net Worth 56,290 56,913 64,380 56,249 56,425 57,374 5,561,359 -95.33%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 56,290 56,913 64,380 56,249 56,425 57,374 5,561,359 -95.33%
NOSH 78,181 66,956 65,694 66,176 66,382 67,499 6,620,666 -94.82%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.20% 1.26% 1.27% 1.64% 1.82% 1.61% -76.42% -
ROE 0.92% 1.08% 0.73% 1.07% 1.11% 0.94% -0.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 62.62 73.19 56.60 55.26 51.62 49.84 0.40 2813.66%
EPS 0.66 0.92 0.71 0.91 0.94 0.80 -30.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 0.98 0.85 0.85 0.85 0.84 -9.77%
Adjusted Per Share Value based on latest NOSH - 65,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.26 33.30 25.26 24.85 23.28 22.86 17.78 51.87%
EPS 0.35 0.42 0.32 0.41 0.42 0.37 -13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3825 0.3867 0.4374 0.3822 0.3834 0.3898 37.7859 -95.33%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.36 0.37 0.50 0.50 0.64 0.75 0.86 -
P/RPS 0.57 0.51 0.88 0.90 1.24 1.50 217.52 -98.10%
P/EPS 54.55 40.22 69.74 55.15 68.09 93.75 -284.62 -
EY 1.83 2.49 1.43 1.81 1.47 1.07 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.51 0.59 0.75 0.88 1.02 -37.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 -
Price 0.38 0.32 0.55 0.65 0.50 0.60 0.82 -
P/RPS 0.61 0.44 0.97 1.18 0.97 1.20 207.40 -97.95%
P/EPS 57.58 34.78 76.71 71.69 53.19 75.00 -271.38 -
EY 1.74 2.88 1.30 1.39 1.88 1.33 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.56 0.76 0.59 0.71 0.98 -33.64%

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