[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -21.5%
YoY- 102.35%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 55,437 48,958 49,004 37,182 36,568 34,266 33,640 39.47%
PBT 1,373 918 684 1,129 1,458 1,460 1,216 8.42%
Tax 102 158 -68 -658 -858 -836 -676 -
NP 1,476 1,076 616 471 600 624 540 95.37%
-
NP to SH 609 516 616 471 600 624 540 8.33%
-
Tax Rate -7.43% -17.21% 9.94% 58.28% 58.85% 57.26% 55.59% -
Total Cost 53,961 47,882 48,388 36,711 35,968 33,642 33,100 38.47%
-
Net Worth 60,933 56,290 56,913 64,380 56,249 56,425 57,374 4.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,933 56,290 56,913 64,380 56,249 56,425 57,374 4.09%
NOSH 84,629 78,181 66,956 65,694 66,176 66,382 67,499 16.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.66% 2.20% 1.26% 1.27% 1.64% 1.82% 1.61% -
ROE 1.00% 0.92% 1.08% 0.73% 1.07% 1.11% 0.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 65.51 62.62 73.19 56.60 55.26 51.62 49.84 19.97%
EPS 0.72 0.66 0.92 0.71 0.91 0.94 0.80 -6.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.85 0.98 0.85 0.85 0.85 -10.46%
Adjusted Per Share Value based on latest NOSH - 76,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.67 33.26 33.30 25.26 24.85 23.28 22.86 39.47%
EPS 0.41 0.35 0.42 0.32 0.41 0.42 0.37 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.3825 0.3867 0.4374 0.3822 0.3834 0.3898 4.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.36 0.37 0.50 0.50 0.64 0.75 -
P/RPS 0.49 0.57 0.51 0.88 0.90 1.24 1.50 -52.53%
P/EPS 44.44 54.55 40.22 69.74 55.15 68.09 93.75 -39.17%
EY 2.25 1.83 2.49 1.43 1.81 1.47 1.07 64.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.44 0.51 0.59 0.75 0.88 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 -
Price 0.32 0.38 0.32 0.55 0.65 0.50 0.60 -
P/RPS 0.49 0.61 0.44 0.97 1.18 0.97 1.20 -44.93%
P/EPS 44.44 57.58 34.78 76.71 71.69 53.19 75.00 -29.43%
EY 2.25 1.74 2.88 1.30 1.39 1.88 1.33 41.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.38 0.56 0.76 0.59 0.71 -27.29%

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