[ABRIC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -29.6%
YoY- -19.29%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 216 216 1,045 78,865 78,748 80,260 74,611 -97.99%
PBT -900 -720 515 3,469 3,424 3,344 3,808 -
Tax 4,186 2,432 1,634 -681 -778 -784 -736 -
NP 3,286 1,712 2,149 2,788 2,646 2,560 3,072 4.60%
-
NP to SH 3,186 1,332 1,347 2,036 2,892 2,440 2,562 15.68%
-
Tax Rate - - -317.28% 19.63% 22.72% 23.44% 19.33% -
Total Cost -3,070 -1,496 -1,104 76,077 76,102 77,700 71,539 -
-
Net Worth 49,472 49,949 49,522 49,577 46,549 46,241 45,520 5.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 49,472 49,949 49,522 49,577 46,549 46,241 45,520 5.72%
NOSH 98,944 97,941 99,044 99,155 99,041 98,387 98,957 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1,521.30% 792.59% 205.65% 3.54% 3.36% 3.19% 4.12% -
ROE 6.44% 2.67% 2.72% 4.11% 6.21% 5.28% 5.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.22 0.22 1.06 79.54 79.51 81.58 75.40 -97.97%
EPS 3.22 1.36 1.36 2.05 2.92 2.48 2.58 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.50 0.50 0.47 0.47 0.46 5.73%
Adjusted Per Share Value based on latest NOSH - 101,250
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.15 0.15 0.71 53.58 53.50 54.53 50.69 -97.96%
EPS 2.16 0.91 0.92 1.38 1.96 1.66 1.74 15.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3361 0.3394 0.3365 0.3369 0.3163 0.3142 0.3093 5.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.53 0.285 0.29 0.295 0.225 0.255 0.21 -
P/RPS 242.78 129.23 27.49 0.00 0.28 0.31 0.28 9106.28%
P/EPS 16.46 20.96 21.32 14.37 7.71 10.28 8.11 60.51%
EY 6.08 4.77 4.69 6.96 12.98 9.73 12.33 -37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.56 0.58 0.59 0.48 0.54 0.46 74.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 20/05/14 25/02/14 26/11/13 29/08/13 28/05/13 25/02/13 -
Price 0.675 0.365 0.305 0.295 0.245 0.255 0.20 -
P/RPS 309.20 165.50 28.91 0.00 0.31 0.31 0.27 10987.98%
P/EPS 20.96 26.84 22.43 14.37 8.39 10.28 7.73 94.80%
EY 4.77 3.73 4.46 6.96 11.92 9.73 12.94 -48.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.72 0.61 0.59 0.52 0.54 0.43 114.85%

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