[ABRIC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 47.0%
YoY- 74.61%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 62,512 59,476 53,858 53,004 51,026 51,664 69,346 -6.70%
PBT 6,352 7,312 -4,164 -1,082 -1,910 -1,548 -21,852 -
Tax -16 8 -12 -38 -44 -88 378 -
NP 6,336 7,320 -4,176 -1,121 -1,954 -1,636 -21,474 -
-
NP to SH 6,020 6,928 -4,173 -889 -1,678 -1,432 -21,918 -
-
Tax Rate 0.25% -0.11% - - - - - -
Total Cost 56,176 52,156 58,034 54,125 52,980 53,300 90,820 -27.46%
-
Net Worth 40,595 38,598 36,628 41,811 41,456 41,766 40,625 -0.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 40,595 38,598 36,628 41,811 41,456 41,766 40,625 -0.04%
NOSH 99,013 98,971 98,995 99,552 98,705 99,444 99,086 -0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.14% 12.31% -7.75% -2.12% -3.83% -3.17% -30.97% -
ROE 14.83% 17.95% -11.39% -2.13% -4.05% -3.43% -53.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 63.14 60.09 54.40 53.24 51.69 51.95 69.99 -6.65%
EPS 6.08 7.00 -4.21 -0.89 -1.70 -1.44 -22.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.37 0.42 0.42 0.42 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 101,176
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.47 40.41 36.59 36.01 34.67 35.10 47.12 -6.70%
EPS 4.09 4.71 -2.84 -0.60 -1.14 -0.97 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2758 0.2623 0.2489 0.2841 0.2817 0.2838 0.276 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.18 0.22 0.27 0.28 0.38 0.12 -
P/RPS 0.35 0.30 0.40 0.51 0.54 0.73 0.17 62.05%
P/EPS 3.62 2.57 -5.22 -30.22 -16.47 -26.39 -0.54 -
EY 27.64 38.89 -19.16 -3.31 -6.07 -3.79 -184.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.59 0.64 0.67 0.90 0.29 51.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 31/05/10 25/02/10 20/11/09 21/08/09 28/05/09 20/02/09 -
Price 0.22 0.16 0.22 0.20 0.17 0.19 0.23 -
P/RPS 0.35 0.27 0.40 0.38 0.33 0.37 0.33 4.01%
P/EPS 3.62 2.29 -5.22 -22.39 -10.00 -13.19 -1.04 -
EY 27.64 43.75 -19.16 -4.47 -10.00 -7.58 -96.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.59 0.48 0.40 0.45 0.56 -2.40%

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