[ABRIC] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.11%
YoY- -45.41%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,132 0 216 216 1,045 78,865 78,748 -94.04%
PBT -3,463 -1,732 -900 -720 515 3,469 3,424 -
Tax 72,234 5,736 4,186 2,432 1,634 -681 -778 -
NP 68,771 4,004 3,286 1,712 2,149 2,788 2,646 772.23%
-
NP to SH 69,251 3,762 3,186 1,332 1,347 2,036 2,892 725.98%
-
Tax Rate - - - - -317.28% 19.63% 22.72% -
Total Cost -67,639 -4,004 -3,070 -1,496 -1,104 76,077 76,102 -
-
Net Worth 77,408 52,479 49,472 49,949 49,522 49,577 46,549 40.23%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 77,408 52,479 49,472 49,949 49,522 49,577 46,549 40.23%
NOSH 99,242 99,017 98,944 97,941 99,044 99,155 99,041 0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6,075.18% 0.00% 1,521.30% 792.59% 205.65% 3.54% 3.36% -
ROE 89.46% 7.17% 6.44% 2.67% 2.72% 4.11% 6.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.14 0.00 0.22 0.22 1.06 79.54 79.51 -94.05%
EPS 69.78 3.80 3.22 1.36 1.36 2.05 2.92 724.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.53 0.50 0.51 0.50 0.50 0.47 40.04%
Adjusted Per Share Value based on latest NOSH - 97,941
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.77 0.00 0.15 0.15 0.71 53.58 53.50 -94.03%
EPS 47.05 2.56 2.16 0.91 0.92 1.38 1.96 727.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.3566 0.3361 0.3394 0.3365 0.3369 0.3163 40.21%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.705 0.68 0.53 0.285 0.29 0.295 0.225 -
P/RPS 61.81 0.00 242.78 129.23 27.49 0.00 0.28 3516.85%
P/EPS 1.01 17.89 16.46 20.96 21.32 14.37 7.71 -74.11%
EY 98.98 5.59 6.08 4.77 4.69 6.96 12.98 285.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.28 1.06 0.56 0.58 0.59 0.48 51.88%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 19/08/14 20/05/14 25/02/14 26/11/13 29/08/13 -
Price 0.45 0.62 0.675 0.365 0.305 0.295 0.245 -
P/RPS 39.45 0.00 309.20 165.50 28.91 0.00 0.31 2407.78%
P/EPS 0.64 16.32 20.96 26.84 22.43 14.37 8.39 -81.92%
EY 155.07 6.13 4.77 3.73 4.46 6.96 11.92 450.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.17 1.35 0.72 0.61 0.59 0.52 7.53%

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