[ABRIC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -13.54%
YoY- 211.6%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 62,946 62,868 67,975 68,628 67,132 67,312 58,348 5.20%
PBT -5,946 -3,228 -14,093 806 406 772 -530 403.37%
Tax -6 -16 -7 700 1,066 -56 498 -
NP -5,952 -3,244 -14,100 1,506 1,472 716 -32 3189.76%
-
NP to SH -5,700 -3,020 -13,284 1,898 2,196 1,136 -460 437.95%
-
Tax Rate - - - -86.85% -262.56% 7.25% - -
Total Cost 68,898 66,112 82,075 67,121 65,660 66,596 58,380 11.71%
-
Net Worth 65,312 67,552 68,340 0 0 0 78,287 -11.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,312 67,552 68,340 0 0 0 78,287 -11.40%
NOSH 98,958 99,342 99,043 99,345 98,470 101,666 87,962 8.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -9.46% -5.16% -20.74% 2.20% 2.19% 1.06% -0.05% -
ROE -8.73% -4.47% -19.44% 0.00% 0.00% 0.00% -0.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.61 63.28 68.63 69.08 68.17 66.21 66.33 -2.76%
EPS -5.76 -3.04 -13.41 1.92 2.22 1.16 -0.46 441.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.68 0.69 0.00 0.00 0.00 0.89 -18.11%
Adjusted Per Share Value based on latest NOSH - 97,826
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.77 42.71 46.18 46.63 45.61 45.73 39.64 5.21%
EPS -3.87 -2.05 -9.03 1.29 1.49 0.77 -0.31 440.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4438 0.459 0.4643 0.00 0.00 0.00 0.5319 -11.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.31 0.31 0.34 0.33 0.29 -
P/RPS 0.50 0.51 0.45 0.45 0.50 0.50 0.44 8.92%
P/EPS -5.56 -10.53 -2.31 16.22 15.25 29.53 -55.45 -78.50%
EY -18.00 -9.50 -43.27 6.17 6.56 3.39 -1.80 366.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.45 0.00 0.00 0.00 0.33 28.46%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 30/05/07 27/02/07 17/11/06 28/08/06 13/06/06 28/02/06 -
Price 0.29 0.28 0.36 0.33 0.32 0.31 0.31 -
P/RPS 0.46 0.44 0.52 0.48 0.47 0.47 0.47 -1.42%
P/EPS -5.03 -9.21 -2.68 17.27 14.35 27.74 -59.28 -80.77%
EY -19.86 -10.86 -37.26 5.79 6.97 3.60 -1.69 419.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.52 0.00 0.00 0.00 0.35 16.53%

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