[ABRIC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -255.97%
YoY- -236.07%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,823 40,621 38,860 36,852 90,122 88,405 95,318 -43.09%
PBT -64,245 -40,904 -27,456 -19,380 8,684 8,198 11,764 -
Tax 5,503 11,962 27,456 19,380 -490 -2,556 -4,370 -
NP -58,742 -28,941 0 0 8,194 5,642 7,394 -
-
NP to SH -58,742 -28,941 -18,010 -12,780 8,194 5,642 7,394 -
-
Tax Rate - - - - 5.64% 31.18% 37.15% -
Total Cost 99,565 69,562 38,860 36,852 81,928 82,762 87,924 8.61%
-
Net Worth 70,605 98,944 110,128 112,729 114,835 113,250 113,891 -27.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 70,605 98,944 110,128 112,729 114,835 113,250 113,891 -27.23%
NOSH 63,040 61,840 60,844 60,283 59,810 59,605 59,629 3.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -143.89% -71.25% 0.00% 0.00% 9.09% 6.38% 7.76% -
ROE -83.20% -29.25% -16.35% -11.34% 7.14% 4.98% 6.49% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 64.76 65.69 63.87 61.13 150.68 148.32 159.85 -45.15%
EPS -0.93 -46.80 -29.60 -21.20 13.70 9.47 12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.60 1.81 1.87 1.92 1.90 1.91 -29.87%
Adjusted Per Share Value based on latest NOSH - 60,283
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 27.74 27.60 26.40 25.04 61.23 60.07 64.76 -43.08%
EPS -39.91 -19.66 -12.24 -8.68 5.57 3.83 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4797 0.6723 0.7483 0.7659 0.7802 0.7695 0.7738 -27.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.04 0.93 1.54 1.95 1.95 1.70 1.86 -
P/RPS 1.61 1.42 2.41 3.19 1.29 1.15 1.16 24.35%
P/EPS -1.12 -1.99 -5.20 -9.20 14.23 17.96 15.00 -
EY -89.60 -50.32 -19.22 -10.87 7.03 5.57 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.58 0.85 1.04 1.02 0.89 0.97 -2.76%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 14/05/02 27/02/02 20/11/01 27/08/01 -
Price 0.87 1.07 1.44 1.89 1.90 1.93 2.30 -
P/RPS 1.34 1.63 2.25 3.09 1.26 1.30 1.44 -4.67%
P/EPS -0.93 -2.29 -4.86 -8.92 13.87 20.39 18.55 -
EY -107.11 -43.74 -20.56 -11.22 7.21 4.91 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.80 1.01 0.99 1.02 1.20 -24.90%

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