[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.04%
YoY- 69.69%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 74,765 76,220 76,020 69,362 65,540 62,946 62,868 12.21%
PBT -3,464 -3,014 868 -4,465 -5,229 -5,946 -3,228 4.80%
Tax 474 222 464 971 -64 -6 -16 -
NP -2,989 -2,792 1,332 -3,494 -5,293 -5,952 -3,244 -5.29%
-
NP to SH -3,502 -3,278 632 -4,026 -5,370 -5,700 -3,020 10.34%
-
Tax Rate - - -53.46% - - - - -
Total Cost 77,754 79,012 74,688 72,856 70,833 68,898 66,112 11.38%
-
Net Worth 61,461 62,579 64,187 63,355 64,329 65,312 67,552 -6.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,461 62,579 64,187 63,355 64,329 65,312 67,552 -6.08%
NOSH 99,132 99,333 98,750 98,992 98,968 98,958 99,342 -0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.00% -3.66% 1.75% -5.04% -8.08% -9.46% -5.16% -
ROE -5.70% -5.24% 0.98% -6.35% -8.35% -8.73% -4.47% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 75.42 76.73 76.98 70.07 66.22 63.61 63.28 12.37%
EPS -3.53 -3.30 0.64 -4.06 -5.43 -5.76 -3.04 10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.65 0.64 0.65 0.66 0.68 -5.95%
Adjusted Per Share Value based on latest NOSH - 97,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.80 51.79 51.65 47.13 44.53 42.77 42.71 12.22%
EPS -2.38 -2.23 0.43 -2.74 -3.65 -3.87 -2.05 10.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4176 0.4252 0.4361 0.4305 0.4371 0.4438 0.459 -6.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.15 0.20 0.27 0.29 0.32 0.32 -
P/RPS 0.13 0.20 0.26 0.39 0.44 0.50 0.51 -59.69%
P/EPS -2.83 -4.55 31.25 -6.64 -5.34 -5.56 -10.53 -58.25%
EY -35.33 -22.00 3.20 -15.06 -18.71 -18.00 -9.50 139.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.31 0.42 0.45 0.48 0.47 -51.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 12/08/08 27/05/08 21/02/08 20/11/07 15/08/07 30/05/07 -
Price 0.08 0.12 0.14 0.27 0.29 0.29 0.28 -
P/RPS 0.11 0.16 0.18 0.39 0.44 0.46 0.44 -60.21%
P/EPS -2.26 -3.64 21.88 -6.64 -5.34 -5.03 -9.21 -60.70%
EY -44.17 -27.50 4.57 -15.06 -18.71 -19.86 -10.86 154.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.22 0.42 0.45 0.44 0.41 -53.40%

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