[ABRIC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.09%
YoY- 1.56%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 67,132 67,312 58,348 55,437 48,958 49,004 37,182 48.43%
PBT 406 772 -530 1,373 918 684 1,129 -49.52%
Tax 1,066 -56 498 102 158 -68 -658 -
NP 1,472 716 -32 1,476 1,076 616 471 114.20%
-
NP to SH 2,196 1,136 -460 609 516 616 471 179.87%
-
Tax Rate -262.56% 7.25% - -7.43% -17.21% 9.94% 58.28% -
Total Cost 65,660 66,596 58,380 53,961 47,882 48,388 36,711 47.50%
-
Net Worth 0 0 78,287 60,933 56,290 56,913 64,380 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 0 78,287 60,933 56,290 56,913 64,380 -
NOSH 98,470 101,666 87,962 84,629 78,181 66,956 65,694 31.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.19% 1.06% -0.05% 2.66% 2.20% 1.26% 1.27% -
ROE 0.00% 0.00% -0.59% 1.00% 0.92% 1.08% 0.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 68.17 66.21 66.33 65.51 62.62 73.19 56.60 13.23%
EPS 2.22 1.16 -0.46 0.72 0.66 0.92 0.71 114.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.89 0.72 0.72 0.85 0.98 -
Adjusted Per Share Value based on latest NOSH - 94,761
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.61 45.73 39.64 37.67 33.26 33.30 25.26 48.44%
EPS 1.49 0.77 -0.31 0.41 0.35 0.42 0.32 179.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.5319 0.414 0.3825 0.3867 0.4374 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.33 0.29 0.32 0.36 0.37 0.50 -
P/RPS 0.50 0.50 0.44 0.49 0.57 0.51 0.88 -31.47%
P/EPS 15.25 29.53 -55.45 44.44 54.55 40.22 69.74 -63.80%
EY 6.56 3.39 -1.80 2.25 1.83 2.49 1.43 176.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.33 0.44 0.50 0.44 0.51 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 13/06/06 28/02/06 30/11/05 17/08/05 20/05/05 25/02/05 -
Price 0.32 0.31 0.31 0.32 0.38 0.32 0.55 -
P/RPS 0.47 0.47 0.47 0.49 0.61 0.44 0.97 -38.39%
P/EPS 14.35 27.74 -59.28 44.44 57.58 34.78 76.71 -67.39%
EY 6.97 3.60 -1.69 2.25 1.74 2.88 1.30 207.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.44 0.53 0.38 0.56 -

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