[ABRIC] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -99.94%
YoY- -96.7%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,288 1,284 1,278 1,260 1,132 0 216 227.76%
PBT -6,643 166 890 960 -3,463 -1,732 -900 277.71%
Tax 4,619 529 132 -916 72,234 5,736 4,186 6.76%
NP -2,024 696 1,022 44 68,771 4,004 3,286 -
-
NP to SH -2,024 696 1,022 44 69,251 3,762 3,186 -
-
Tax Rate - -318.67% -14.83% 95.42% - - - -
Total Cost 3,312 588 256 1,216 -67,639 -4,004 -3,070 -
-
Net Worth 87,893 91,702 89,770 72,600 77,408 52,479 49,472 46.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 87,893 91,702 89,770 72,600 77,408 52,479 49,472 46.53%
NOSH 139,513 141,081 138,108 110,000 99,242 99,017 98,944 25.66%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -157.14% 54.21% 79.97% 3.49% 6,075.18% 0.00% 1,521.30% -
ROE -2.30% 0.76% 1.14% 0.06% 89.46% 7.17% 6.44% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.92 0.91 0.93 1.15 1.14 0.00 0.22 158.88%
EPS -1.45 0.49 0.74 0.04 69.78 3.80 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.65 0.65 0.66 0.78 0.53 0.50 16.60%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.88 0.87 0.87 0.86 0.77 0.00 0.15 224.23%
EPS -1.38 0.47 0.69 0.03 47.05 2.56 2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5972 0.6231 0.6099 0.4933 0.5259 0.3566 0.3361 46.54%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.53 0.545 0.51 0.705 0.68 0.53 -
P/RPS 55.78 58.23 58.90 44.52 61.81 0.00 242.78 -62.38%
P/EPS -35.50 107.43 73.65 1,275.00 1.01 17.89 16.46 -
EY -2.82 0.93 1.36 0.08 98.98 5.59 6.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 0.84 0.77 0.90 1.28 1.06 -15.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 24/11/15 21/08/15 22/05/15 27/02/15 25/11/14 19/08/14 -
Price 0.505 0.55 0.49 0.50 0.45 0.62 0.675 -
P/RPS 54.70 60.43 52.95 43.65 39.45 0.00 309.20 -68.38%
P/EPS -34.81 111.49 66.22 1,250.00 0.64 16.32 20.96 -
EY -2.87 0.90 1.51 0.08 155.07 6.13 4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.85 0.75 0.76 0.58 1.17 1.35 -29.38%

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