[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 93.62%
YoY- -58.6%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 30,466 19,430 9,213 90,122 66,304 47,659 24,003 17.21%
PBT -30,678 -13,728 -4,845 8,684 6,149 5,882 3,545 -
Tax 8,972 13,728 4,845 -490 -1,917 -2,185 -1,197 -
NP -21,706 0 0 8,194 4,232 3,697 2,348 -
-
NP to SH -21,706 -9,005 -3,195 8,194 4,232 3,697 2,348 -
-
Tax Rate - - - 5.64% 31.18% 37.15% 33.77% -
Total Cost 52,172 19,430 9,213 81,928 62,072 43,962 21,655 79.61%
-
Net Worth 98,944 110,128 112,729 114,835 113,250 113,891 113,787 -8.88%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 98,944 110,128 112,729 114,835 113,250 113,891 113,787 -8.88%
NOSH 61,840 60,844 60,283 59,810 59,605 59,629 60,205 1.80%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -71.25% 0.00% 0.00% 9.09% 6.38% 7.76% 9.78% -
ROE -21.94% -8.18% -2.83% 7.14% 3.74% 3.25% 2.06% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 49.27 31.93 15.28 150.68 111.24 79.93 39.87 15.14%
EPS -35.10 -14.80 -5.30 13.70 7.10 6.20 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.81 1.87 1.92 1.90 1.91 1.89 -10.50%
Adjusted Per Share Value based on latest NOSH - 60,030
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.70 13.20 6.26 61.23 45.05 32.38 16.31 17.20%
EPS -14.75 -6.12 -2.17 5.57 2.88 2.51 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6723 0.7483 0.7659 0.7802 0.7695 0.7738 0.7731 -8.88%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.93 1.54 1.95 1.95 1.70 1.86 2.50 -
P/RPS 1.89 4.82 12.76 1.29 1.53 2.33 6.27 -55.01%
P/EPS -2.65 -10.41 -36.79 14.23 23.94 30.00 64.10 -
EY -37.74 -9.61 -2.72 7.03 4.18 3.33 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.85 1.04 1.02 0.89 0.97 1.32 -42.17%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 14/05/02 27/02/02 20/11/01 27/08/01 21/05/01 -
Price 1.07 1.44 1.89 1.90 1.93 2.30 2.02 -
P/RPS 2.17 4.51 12.37 1.26 1.74 2.88 5.07 -43.17%
P/EPS -3.05 -9.73 -35.66 13.87 27.18 37.10 51.79 -
EY -32.80 -10.28 -2.80 7.21 3.68 2.70 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.01 0.99 1.02 1.20 1.07 -26.78%

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