[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -102.97%
YoY- -816.89%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 25,366 25,502 25,220 40,823 40,621 38,860 36,852 -22.02%
PBT -11,518 -12,508 -14,748 -64,245 -40,904 -27,456 -19,380 -29.28%
Tax -53 70 384 5,503 11,962 27,456 19,380 -
NP -11,572 -12,438 -14,364 -58,742 -28,941 0 0 -
-
NP to SH -11,572 -12,438 -14,364 -58,742 -28,941 -18,010 -12,780 -6.39%
-
Tax Rate - - - - - - - -
Total Cost 36,938 37,940 39,584 99,565 69,562 38,860 36,852 0.15%
-
Net Worth 6,676,153 7,117,299 7,684,740 70,605 98,944 110,128 112,729 1415.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,676,153 7,117,299 7,684,740 70,605 98,944 110,128 112,729 1415.59%
NOSH 6,676,153 6,909,999 7,181,999 63,040 61,840 60,844 60,283 2199.55%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -45.62% -48.77% -56.95% -143.89% -71.25% 0.00% 0.00% -
ROE -0.17% -0.17% -0.19% -83.20% -29.25% -16.35% -11.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.38 0.37 0.35 64.76 65.69 63.87 61.13 -96.60%
EPS -17.52 -18.84 -21.76 -0.93 -46.80 -29.60 -21.20 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 1.07 1.12 1.60 1.81 1.87 -34.09%
Adjusted Per Share Value based on latest NOSH - 65,986
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.24 17.33 17.14 27.74 27.60 26.40 25.04 -22.01%
EPS -7.86 -8.45 -9.76 -39.91 -19.66 -12.24 -8.68 -6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 45.3602 48.3575 52.2129 0.4797 0.6723 0.7483 0.7659 1415.62%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.94 0.95 0.68 1.04 0.93 1.54 1.95 -
P/RPS 247.39 257.41 193.65 1.61 1.42 2.41 3.19 1713.75%
P/EPS -542.31 -527.78 -340.00 -1.12 -1.99 -5.20 -9.20 1410.87%
EY -0.18 -0.19 -0.29 -89.60 -50.32 -19.22 -10.87 -93.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 0.64 0.93 0.58 0.85 1.04 -6.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 22/08/03 30/05/03 28/02/03 29/11/02 30/08/02 14/05/02 -
Price 0.94 1.14 0.73 0.87 1.07 1.44 1.89 -
P/RPS 247.39 308.89 207.89 1.34 1.63 2.25 3.09 1752.64%
P/EPS -542.31 -633.33 -365.00 -0.93 -2.29 -4.86 -8.92 1442.30%
EY -0.18 -0.16 -0.27 -107.11 -43.74 -20.56 -11.22 -93.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.11 0.68 0.78 0.67 0.80 1.01 -4.67%

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