[ABRIC] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -390.8%
YoY- -102.92%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,382 1,362 1,328 1,288 1,284 1,278 1,260 6.33%
PBT -2,682 -2,820 -2,224 -6,643 166 890 960 -
Tax 800 600 0 4,619 529 132 -916 -
NP -1,882 -2,220 -2,224 -2,024 696 1,022 44 -
-
NP to SH -1,882 -2,220 -2,224 -2,024 696 1,022 44 -
-
Tax Rate - - - - -318.67% -14.83% 95.42% -
Total Cost 3,265 3,582 3,552 3,312 588 256 1,216 92.83%
-
Net Worth 21,670 89,376 89,815 87,893 91,702 89,770 72,600 -55.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 30,820 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 21,670 89,376 89,815 87,893 91,702 89,770 72,600 -55.23%
NOSH 147,181 144,155 142,564 139,513 141,081 138,108 110,000 21.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -136.16% -163.00% -167.47% -157.14% 54.21% 79.97% 3.49% -
ROE -8.69% -2.48% -2.48% -2.30% 0.76% 1.14% 0.06% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.96 0.94 0.93 0.92 0.91 0.93 1.15 -11.31%
EPS -1.29 -1.54 -1.56 -1.45 0.49 0.74 0.04 -
DPS 21.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.62 0.63 0.63 0.65 0.65 0.66 -62.65%
Adjusted Per Share Value based on latest NOSH - 139,834
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.94 0.93 0.90 0.88 0.87 0.87 0.86 6.09%
EPS -1.28 -1.51 -1.51 -1.38 0.47 0.69 0.03 -
DPS 20.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.6073 0.6102 0.5972 0.6231 0.6099 0.4933 -55.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.505 0.495 0.49 0.515 0.53 0.545 0.51 -
P/RPS 52.77 52.39 52.60 55.78 58.23 58.90 44.52 11.96%
P/EPS -38.75 -32.14 -31.41 -35.50 107.43 73.65 1,275.00 -
EY -2.58 -3.11 -3.18 -2.82 0.93 1.36 0.08 -
DY 42.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.80 0.78 0.82 0.82 0.84 0.77 166.84%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 12/08/16 20/05/16 19/02/16 24/11/15 21/08/15 22/05/15 -
Price 0.505 0.505 0.495 0.505 0.55 0.49 0.50 -
P/RPS 52.77 53.45 53.14 54.70 60.43 52.95 43.65 13.44%
P/EPS -38.75 -32.79 -31.73 -34.81 111.49 66.22 1,250.00 -
EY -2.58 -3.05 -3.15 -2.87 0.90 1.51 0.08 -
DY 42.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.81 0.79 0.80 0.85 0.75 0.76 169.17%

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