[ABRIC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.53%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 16,828 58,348 41,578 24,479 12,251 37,182 27,426 -27.81%
PBT 193 -530 1,030 459 171 1,129 1,094 -68.57%
Tax -14 498 77 79 -17 -658 -644 -92.22%
NP 179 -32 1,107 538 154 471 450 -45.94%
-
NP to SH 284 -460 457 258 154 471 450 -26.44%
-
Tax Rate 7.25% - -7.48% -17.21% 9.94% 58.28% 58.87% -
Total Cost 16,649 58,380 40,471 23,941 12,097 36,711 26,976 -27.53%
-
Net Worth 0 78,287 60,933 56,290 56,913 64,380 56,250 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 78,287 60,933 56,290 56,913 64,380 56,250 -
NOSH 101,666 87,962 84,629 78,181 66,956 65,694 66,176 33.17%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.06% -0.05% 2.66% 2.20% 1.26% 1.27% 1.64% -
ROE 0.00% -0.59% 0.75% 0.46% 0.27% 0.73% 0.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.55 66.33 49.13 31.31 18.30 56.60 41.44 -45.79%
EPS 0.29 -0.46 0.54 0.33 0.23 0.71 0.68 -43.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.89 0.72 0.72 0.85 0.98 0.85 -
Adjusted Per Share Value based on latest NOSH - 94,545
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.43 39.64 28.25 16.63 8.32 25.26 18.63 -27.81%
EPS 0.19 -0.31 0.31 0.18 0.10 0.32 0.31 -27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5319 0.414 0.3825 0.3867 0.4374 0.3822 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.33 0.29 0.32 0.36 0.37 0.50 0.50 -
P/RPS 1.99 0.44 0.65 1.15 2.02 0.88 1.21 39.37%
P/EPS 118.13 -55.45 59.26 109.09 160.87 69.74 73.53 37.21%
EY 0.85 -1.80 1.69 0.92 0.62 1.43 1.36 -26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.44 0.50 0.44 0.51 0.59 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 30/11/05 17/08/05 20/05/05 25/02/05 26/11/04 -
Price 0.31 0.31 0.32 0.38 0.32 0.55 0.65 -
P/RPS 1.87 0.47 0.65 1.21 1.75 0.97 1.57 12.37%
P/EPS 110.97 -59.28 59.26 115.15 139.13 76.71 95.59 10.46%
EY 0.90 -1.69 1.69 0.87 0.72 1.30 1.05 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.44 0.53 0.38 0.56 0.76 -

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