[ABRIC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 77.15%
YoY- 84.81%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 639 315 1,132 0 108 54 1,045 -28.02%
PBT 445 240 -3,463 -1,299 -450 -180 515 -9.30%
Tax 66 -229 72,234 4,302 2,093 608 1,634 -88.29%
NP 511 11 68,771 3,003 1,643 428 2,149 -61.71%
-
NP to SH 511 11 69,251 2,822 1,593 333 1,347 -47.68%
-
Tax Rate -14.83% 95.42% - - - - -317.28% -
Total Cost 128 304 -67,639 -3,003 -1,535 -374 -1,104 -
-
Net Worth 89,770 72,600 77,408 52,479 49,472 49,949 49,522 48.83%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 89,770 72,600 77,408 52,479 49,472 49,949 49,522 48.83%
NOSH 138,108 110,000 99,242 99,017 98,944 97,941 99,044 24.88%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 79.97% 3.49% 6,075.18% 0.00% 1,521.30% 792.59% 205.65% -
ROE 0.57% 0.02% 89.46% 5.38% 3.22% 0.67% 2.72% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.46 0.29 1.14 0.00 0.11 0.06 1.06 -42.76%
EPS 0.37 0.01 69.78 2.85 1.61 0.34 1.36 -58.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.78 0.53 0.50 0.51 0.50 19.17%
Adjusted Per Share Value based on latest NOSH - 99,112
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.43 0.21 0.77 0.00 0.07 0.04 0.71 -28.48%
EPS 0.35 0.01 47.05 1.92 1.08 0.23 0.92 -47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6099 0.4933 0.5259 0.3566 0.3361 0.3394 0.3365 48.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.545 0.51 0.705 0.68 0.53 0.285 0.29 -
P/RPS 117.79 178.10 61.81 0.00 485.56 516.91 27.49 164.51%
P/EPS 147.30 5,100.00 1.01 23.86 32.92 83.82 21.32 264.03%
EY 0.68 0.02 98.98 4.19 3.04 1.19 4.69 -72.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.90 1.28 1.06 0.56 0.58 28.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 27/02/15 25/11/14 19/08/14 20/05/14 25/02/14 -
Price 0.49 0.50 0.45 0.62 0.675 0.365 0.305 -
P/RPS 105.90 174.60 39.45 0.00 618.40 662.01 28.91 138.19%
P/EPS 132.43 5,000.00 0.64 21.75 41.93 107.35 22.43 227.73%
EY 0.76 0.02 155.07 4.60 2.39 0.93 4.46 -69.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.58 1.17 1.35 0.72 0.61 14.81%

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