[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.72%
YoY- 243.97%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 73,348 73,888 73,448 66,514 64,629 62,512 59,476 14.98%
PBT 5,989 5,928 5,644 6,015 6,509 6,352 7,312 -12.44%
Tax -1,069 -172 -232 54 -10 -16 8 -
NP 4,920 5,756 5,412 6,069 6,498 6,336 7,320 -23.25%
-
NP to SH 4,838 5,502 5,180 6,008 6,240 6,020 6,928 -21.27%
-
Tax Rate 17.85% 2.90% 4.11% -0.90% 0.15% 0.25% -0.11% -
Total Cost 68,428 68,132 68,036 60,445 58,130 56,176 52,156 19.82%
-
Net Worth 42,635 41,561 39,541 38,665 41,644 40,595 38,598 6.85%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 42,635 41,561 39,541 38,665 41,644 40,595 38,598 6.85%
NOSH 99,152 98,956 98,854 99,141 99,152 99,013 98,971 0.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.71% 7.79% 7.37% 9.12% 10.06% 10.14% 12.31% -
ROE 11.35% 13.24% 13.10% 15.54% 14.98% 14.83% 17.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 73.97 74.67 74.30 67.09 65.18 63.14 60.09 14.84%
EPS 4.88 5.56 5.24 6.06 6.29 6.08 7.00 -21.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.40 0.39 0.42 0.41 0.39 6.71%
Adjusted Per Share Value based on latest NOSH - 99,104
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.84 50.20 49.90 45.19 43.91 42.47 40.41 14.99%
EPS 3.29 3.74 3.52 4.08 4.24 4.09 4.71 -21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2897 0.2824 0.2687 0.2627 0.2829 0.2758 0.2623 6.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.30 0.30 0.35 0.43 0.23 0.22 0.18 -
P/RPS 0.41 0.40 0.47 0.64 0.35 0.35 0.30 23.12%
P/EPS 6.15 5.40 6.68 7.10 3.65 3.62 2.57 78.81%
EY 16.27 18.53 14.97 14.09 27.36 27.64 38.89 -44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.88 1.10 0.55 0.54 0.46 32.26%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 18/08/11 23/05/11 16/02/11 18/11/10 06/08/10 31/05/10 -
Price 0.30 0.30 0.30 0.44 0.32 0.22 0.16 -
P/RPS 0.41 0.40 0.40 0.66 0.49 0.35 0.27 32.07%
P/EPS 6.15 5.40 5.73 7.26 5.08 3.62 2.29 93.09%
EY 16.27 18.53 17.47 13.77 19.67 27.64 43.75 -48.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.75 1.13 0.76 0.54 0.41 42.80%

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