[ABRIC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -21.75%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 78,748 80,260 74,611 76,201 76,094 73,284 70,598 7.56%
PBT 3,424 3,344 3,808 4,077 4,886 4,848 6,324 -33.59%
Tax -778 -784 -736 -1,032 -1,038 -912 -944 -12.10%
NP 2,646 2,560 3,072 3,045 3,848 3,936 5,380 -37.71%
-
NP to SH 2,892 2,440 2,562 2,522 3,224 3,424 5,146 -31.92%
-
Tax Rate 22.72% 23.44% 19.33% 25.31% 21.24% 18.81% 14.93% -
Total Cost 76,102 77,700 71,539 73,156 72,246 69,348 65,218 10.84%
-
Net Worth 46,549 46,241 45,520 45,566 55,477 45,786 45,522 1.49%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 46,549 46,241 45,520 45,566 55,477 45,786 45,522 1.49%
NOSH 99,041 98,387 98,957 99,057 118,036 99,534 98,961 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.36% 3.19% 4.12% 4.00% 5.06% 5.37% 7.62% -
ROE 6.21% 5.28% 5.63% 5.54% 5.81% 7.48% 11.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.51 81.58 75.40 76.93 64.47 73.63 71.34 7.50%
EPS 2.92 2.48 2.58 2.55 3.26 3.44 5.20 -31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.46 0.47 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.50 54.53 50.69 51.77 51.70 49.79 47.97 7.55%
EPS 1.96 1.66 1.74 1.71 2.19 2.33 3.50 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3163 0.3142 0.3093 0.3096 0.3769 0.3111 0.3093 1.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.255 0.21 0.25 0.27 0.31 0.31 -
P/RPS 0.28 0.31 0.28 0.32 0.42 0.42 0.43 -24.89%
P/EPS 7.71 10.28 8.11 9.82 9.89 9.01 5.96 18.74%
EY 12.98 9.73 12.33 10.19 10.12 11.10 16.77 -15.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.46 0.54 0.57 0.67 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 28/05/12 28/02/12 -
Price 0.245 0.255 0.20 0.22 0.28 0.31 0.32 -
P/RPS 0.31 0.31 0.27 0.29 0.43 0.42 0.45 -22.01%
P/EPS 8.39 10.28 7.73 8.64 10.25 9.01 6.15 23.02%
EY 11.92 9.73 12.94 11.58 9.75 11.10 16.25 -18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.43 0.48 0.60 0.67 0.70 -17.99%

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