[ABRIC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.92%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 38,047 18,321 70,598 55,011 36,944 18,362 66,514 -31.11%
PBT 2,443 1,212 6,324 4,492 2,964 1,411 6,015 -45.18%
Tax -519 -228 -944 -802 -86 -58 54 -
NP 1,924 984 5,380 3,690 2,878 1,353 6,069 -53.53%
-
NP to SH 1,612 856 5,146 3,629 2,751 1,295 6,008 -58.43%
-
Tax Rate 21.24% 18.81% 14.93% 17.85% 2.90% 4.11% -0.90% -
Total Cost 36,123 17,337 65,218 51,321 34,066 17,009 60,445 -29.07%
-
Net Worth 55,477 45,786 45,522 42,635 41,561 39,541 38,665 27.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 55,477 45,786 45,522 42,635 41,561 39,541 38,665 27.24%
NOSH 118,036 99,534 98,961 99,153 98,956 98,854 99,141 12.34%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.06% 5.37% 7.62% 6.71% 7.79% 7.37% 9.12% -
ROE 2.91% 1.87% 11.30% 8.51% 6.62% 3.27% 15.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.23 18.41 71.34 55.48 37.33 18.57 67.09 -38.68%
EPS 1.63 0.86 5.20 3.66 2.78 1.31 6.06 -58.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.46 0.43 0.42 0.40 0.39 13.25%
Adjusted Per Share Value based on latest NOSH - 99,772
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.85 12.45 47.97 37.38 25.10 12.48 45.19 -31.11%
EPS 1.10 0.58 3.50 2.47 1.87 0.88 4.08 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.3111 0.3093 0.2897 0.2824 0.2687 0.2627 27.23%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.27 0.31 0.31 0.30 0.30 0.35 0.43 -
P/RPS 0.84 1.68 0.43 0.54 0.80 1.88 0.64 19.89%
P/EPS 19.77 36.05 5.96 8.20 10.79 26.72 7.10 98.04%
EY 5.06 2.77 16.77 12.20 9.27 3.74 14.09 -49.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.67 0.70 0.71 0.88 1.10 -35.51%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 28/02/12 22/11/11 18/08/11 23/05/11 16/02/11 -
Price 0.28 0.31 0.32 0.30 0.30 0.30 0.44 -
P/RPS 0.87 1.68 0.45 0.54 0.80 1.62 0.66 20.24%
P/EPS 20.50 36.05 6.15 8.20 10.79 22.90 7.26 99.90%
EY 4.88 2.77 16.25 12.20 9.27 4.37 13.77 -49.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.70 0.70 0.71 0.75 1.13 -34.45%

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