[ABRIC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -4.76%
YoY- -28.74%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,045 78,865 78,748 80,260 74,611 76,201 76,094 -94.22%
PBT 515 3,469 3,424 3,344 3,808 4,077 4,886 -77.59%
Tax 1,634 -681 -778 -784 -736 -1,032 -1,038 -
NP 2,149 2,788 2,646 2,560 3,072 3,045 3,848 -32.11%
-
NP to SH 1,347 2,036 2,892 2,440 2,562 2,522 3,224 -44.02%
-
Tax Rate -317.28% 19.63% 22.72% 23.44% 19.33% 25.31% 21.24% -
Total Cost -1,104 76,077 76,102 77,700 71,539 73,156 72,246 -
-
Net Worth 49,522 49,577 46,549 46,241 45,520 45,566 55,477 -7.27%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,522 49,577 46,549 46,241 45,520 45,566 55,477 -7.27%
NOSH 99,044 99,155 99,041 98,387 98,957 99,057 118,036 -11.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 205.65% 3.54% 3.36% 3.19% 4.12% 4.00% 5.06% -
ROE 2.72% 4.11% 6.21% 5.28% 5.63% 5.54% 5.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.06 79.54 79.51 81.58 75.40 76.93 64.47 -93.48%
EPS 1.36 2.05 2.92 2.48 2.58 2.55 3.26 -44.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.47 0.47 0.46 0.46 0.47 4.19%
Adjusted Per Share Value based on latest NOSH - 98,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.71 53.58 53.50 54.53 50.69 51.77 51.70 -94.22%
EPS 0.92 1.38 1.96 1.66 1.74 1.71 2.19 -43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3365 0.3369 0.3163 0.3142 0.3093 0.3096 0.3769 -7.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.295 0.225 0.255 0.21 0.25 0.27 -
P/RPS 27.49 0.00 0.28 0.31 0.28 0.32 0.42 1511.79%
P/EPS 21.32 14.37 7.71 10.28 8.11 9.82 9.89 66.64%
EY 4.69 6.96 12.98 9.73 12.33 10.19 10.12 -40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.48 0.54 0.46 0.54 0.57 1.16%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 -
Price 0.305 0.295 0.245 0.255 0.20 0.22 0.28 -
P/RPS 28.91 0.00 0.31 0.31 0.27 0.29 0.43 1540.80%
P/EPS 22.43 14.37 8.39 10.28 7.73 8.64 10.25 68.31%
EY 4.46 6.96 11.92 9.73 12.94 11.58 9.75 -40.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.52 0.54 0.43 0.48 0.60 1.10%

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