[ABRIC] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 346.96%
YoY- 84.42%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 67,975 68,628 67,132 67,312 58,348 55,437 48,958 24.38%
PBT -14,093 806 406 772 -530 1,373 918 -
Tax -7 700 1,066 -56 498 102 158 -
NP -14,100 1,506 1,472 716 -32 1,476 1,076 -
-
NP to SH -13,284 1,898 2,196 1,136 -460 609 516 -
-
Tax Rate - -86.85% -262.56% 7.25% - -7.43% -17.21% -
Total Cost 82,075 67,121 65,660 66,596 58,380 53,961 47,882 43.08%
-
Net Worth 68,340 0 0 0 78,287 60,933 56,290 13.76%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 68,340 0 0 0 78,287 60,933 56,290 13.76%
NOSH 99,043 99,345 98,470 101,666 87,962 84,629 78,181 17.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -20.74% 2.20% 2.19% 1.06% -0.05% 2.66% 2.20% -
ROE -19.44% 0.00% 0.00% 0.00% -0.59% 1.00% 0.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.63 69.08 68.17 66.21 66.33 65.51 62.62 6.28%
EPS -13.41 1.92 2.22 1.16 -0.46 0.72 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.00 0.00 0.00 0.89 0.72 0.72 -2.78%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.18 46.63 45.61 45.73 39.64 37.67 33.26 24.38%
EPS -9.03 1.29 1.49 0.77 -0.31 0.41 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4643 0.00 0.00 0.00 0.5319 0.414 0.3825 13.75%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.31 0.34 0.33 0.29 0.32 0.36 -
P/RPS 0.45 0.45 0.50 0.50 0.44 0.49 0.57 -14.54%
P/EPS -2.31 16.22 15.25 29.53 -55.45 44.44 54.55 -
EY -43.27 6.17 6.56 3.39 -1.80 2.25 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.00 0.00 0.33 0.44 0.50 -6.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 17/11/06 28/08/06 13/06/06 28/02/06 30/11/05 17/08/05 -
Price 0.36 0.33 0.32 0.31 0.31 0.32 0.38 -
P/RPS 0.52 0.48 0.47 0.47 0.47 0.49 0.61 -10.06%
P/EPS -2.68 17.27 14.35 27.74 -59.28 44.44 57.58 -
EY -37.26 5.79 6.97 3.60 -1.69 2.25 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.00 0.00 0.35 0.44 0.53 -1.25%

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