[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -72.87%
YoY- 65.94%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 36,568 34,266 33,640 26,176 25,366 25,502 25,220 28.01%
PBT 1,458 1,460 1,216 -21,216 -11,518 -12,508 -14,748 -
Tax -858 -836 -676 1,211 -53 70 384 -
NP 600 624 540 -20,005 -11,572 -12,438 -14,364 -
-
NP to SH 600 624 540 -20,005 -11,572 -12,438 -14,364 -
-
Tax Rate 58.85% 57.26% 55.59% - - - - -
Total Cost 35,968 33,642 33,100 46,181 36,938 37,940 39,584 -6.17%
-
Net Worth 56,249 56,425 57,374 5,561,359 6,676,153 7,117,299 7,684,740 -96.19%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 56,249 56,425 57,374 5,561,359 6,676,153 7,117,299 7,684,740 -96.19%
NOSH 66,176 66,382 67,499 6,620,666 6,676,153 6,909,999 7,181,999 -95.56%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.64% 1.82% 1.61% -76.42% -45.62% -48.77% -56.95% -
ROE 1.07% 1.11% 0.94% -0.36% -0.17% -0.17% -0.19% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.26 51.62 49.84 0.40 0.38 0.37 0.35 2794.39%
EPS 0.91 0.94 0.80 -30.29 -17.52 -18.84 -21.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.84 1.00 1.03 1.07 -14.18%
Adjusted Per Share Value based on latest NOSH - 6,578,235
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 24.85 23.28 22.86 17.78 17.24 17.33 17.14 28.01%
EPS 0.41 0.42 0.37 -13.59 -7.86 -8.45 -9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.3834 0.3898 37.7859 45.3602 48.3575 52.2129 -96.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.64 0.75 0.86 0.94 0.95 0.68 -
P/RPS 0.90 1.24 1.50 217.52 247.39 257.41 193.65 -97.18%
P/EPS 55.15 68.09 93.75 -284.62 -542.31 -527.78 -340.00 -
EY 1.81 1.47 1.07 -0.35 -0.18 -0.19 -0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.75 0.88 1.02 0.94 0.92 0.64 -5.26%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 22/08/03 30/05/03 -
Price 0.65 0.50 0.60 0.82 0.94 1.14 0.73 -
P/RPS 1.18 0.97 1.20 207.40 247.39 308.89 207.89 -96.78%
P/EPS 71.69 53.19 75.00 -271.38 -542.31 -633.33 -365.00 -
EY 1.39 1.88 1.33 -0.37 -0.18 -0.16 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.59 0.71 0.98 0.94 1.11 0.68 7.67%

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