[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -1.17%
YoY--%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 66,304 47,659 24,003 110,964 87,488 59,071 16,051 157.22%
PBT 6,149 5,882 3,545 28,065 26,842 20,522 3,143 56.36%
Tax -1,917 -2,185 -1,197 -8,271 -6,813 -4,669 -1,119 43.12%
NP 4,232 3,697 2,348 19,794 20,029 15,853 2,024 63.44%
-
NP to SH 4,232 3,697 2,348 19,794 20,029 15,853 2,024 63.44%
-
Tax Rate 31.18% 37.15% 33.77% 29.47% 25.38% 22.75% 35.60% -
Total Cost 62,072 43,962 21,655 91,170 67,459 43,218 14,027 169.29%
-
Net Worth 113,250 113,891 113,787 85,066 66,163 62,437 51,630 68.73%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 113,250 113,891 113,787 85,066 66,163 62,437 51,630 68.73%
NOSH 59,605 59,629 60,205 45,008 45,008 30,017 30,017 57.91%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 6.38% 7.76% 9.78% 17.84% 22.89% 26.84% 12.61% -
ROE 3.74% 3.25% 2.06% 23.27% 30.27% 25.39% 3.92% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 111.24 79.93 39.87 246.54 194.38 196.79 53.47 62.89%
EPS 7.10 6.20 3.90 36.50 44.50 52.80 6.70 3.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.91 1.89 1.89 1.47 2.08 1.72 6.85%
Adjusted Per Share Value based on latest NOSH - 44,903
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 45.05 32.38 16.31 75.39 59.44 40.13 10.91 157.16%
EPS 2.88 2.51 1.60 13.45 13.61 10.77 1.38 63.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7695 0.7738 0.7731 0.578 0.4495 0.4242 0.3508 68.74%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.70 1.86 2.50 3.48 6.15 10.40 20.70 -
P/RPS 1.53 2.33 6.27 1.41 3.16 5.28 38.71 -88.37%
P/EPS 23.94 30.00 64.10 7.91 13.82 19.69 307.00 -81.71%
EY 4.18 3.33 1.56 12.64 7.24 5.08 0.33 442.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 1.32 1.84 4.18 5.00 12.03 -82.34%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 27/08/01 21/05/01 21/02/01 24/11/00 26/07/00 12/05/00 -
Price 1.93 2.30 2.02 3.46 3.38 10.50 14.40 -
P/RPS 1.74 2.88 5.07 1.40 1.74 5.34 26.93 -83.87%
P/EPS 27.18 37.10 51.79 7.87 7.60 19.88 213.57 -74.66%
EY 3.68 2.70 1.93 12.71 13.17 5.03 0.47 293.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.20 1.07 1.83 2.30 5.05 8.37 -75.38%

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