[ABRIC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.37%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,374 20,065 74,611 57,151 38,047 18,321 70,598 -32.26%
PBT 1,712 836 3,808 3,058 2,443 1,212 6,324 -58.18%
Tax -389 -196 -736 -774 -519 -228 -944 -44.65%
NP 1,323 640 3,072 2,284 1,924 984 5,380 -60.78%
-
NP to SH 1,446 610 2,562 1,892 1,612 856 5,146 -57.13%
-
Tax Rate 22.72% 23.44% 19.33% 25.31% 21.24% 18.81% 14.93% -
Total Cost 38,051 19,425 71,539 54,867 36,123 17,337 65,218 -30.19%
-
Net Worth 46,549 46,241 45,520 45,566 55,477 45,786 45,522 1.49%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 46,549 46,241 45,520 45,566 55,477 45,786 45,522 1.49%
NOSH 99,041 98,387 98,957 99,057 118,036 99,534 98,961 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.36% 3.19% 4.12% 4.00% 5.06% 5.37% 7.62% -
ROE 3.11% 1.32% 5.63% 4.15% 2.91% 1.87% 11.30% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 39.76 20.39 75.40 57.69 32.23 18.41 71.34 -32.30%
EPS 1.46 0.62 2.58 1.91 1.63 0.86 5.20 -57.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.46 0.46 0.47 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.75 13.63 50.69 38.83 25.85 12.45 47.97 -32.27%
EPS 0.98 0.41 1.74 1.29 1.10 0.58 3.50 -57.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3163 0.3142 0.3093 0.3096 0.3769 0.3111 0.3093 1.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.255 0.21 0.25 0.27 0.31 0.31 -
P/RPS 0.57 1.25 0.28 0.43 0.84 1.68 0.43 20.69%
P/EPS 15.41 41.13 8.11 13.09 19.77 36.05 5.96 88.49%
EY 6.49 2.43 12.33 7.64 5.06 2.77 16.77 -46.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.46 0.54 0.57 0.67 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 28/05/12 28/02/12 -
Price 0.245 0.255 0.20 0.22 0.28 0.31 0.32 -
P/RPS 0.62 1.25 0.27 0.38 0.87 1.68 0.45 23.84%
P/EPS 16.78 41.13 7.73 11.52 20.50 36.05 6.15 95.37%
EY 5.96 2.43 12.94 8.68 4.88 2.77 16.25 -48.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.43 0.48 0.60 0.67 0.70 -17.99%

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