[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 4.67%
YoY- 102.35%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 41,578 24,479 12,251 37,182 27,426 17,133 8,410 189.92%
PBT 1,030 459 171 1,129 1,094 730 304 125.41%
Tax 77 79 -17 -658 -644 -418 -169 -
NP 1,107 538 154 471 450 312 135 306.11%
-
NP to SH 457 258 154 471 450 312 135 125.28%
-
Tax Rate -7.48% -17.21% 9.94% 58.28% 58.87% 57.26% 55.59% -
Total Cost 40,471 23,941 12,097 36,711 26,976 16,821 8,275 187.84%
-
Net Worth 60,933 56,290 56,913 64,380 56,250 56,425 57,374 4.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,933 56,290 56,913 64,380 56,250 56,425 57,374 4.09%
NOSH 84,629 78,181 66,956 65,694 66,176 66,382 67,499 16.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.66% 2.20% 1.26% 1.27% 1.64% 1.82% 1.61% -
ROE 0.75% 0.46% 0.27% 0.73% 0.80% 0.55% 0.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.13 31.31 18.30 56.60 41.44 25.81 12.46 149.37%
EPS 0.54 0.33 0.23 0.71 0.68 0.47 0.20 93.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.85 0.98 0.85 0.85 0.85 -10.46%
Adjusted Per Share Value based on latest NOSH - 76,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.25 16.63 8.32 25.26 18.63 11.64 5.71 190.06%
EPS 0.31 0.18 0.10 0.32 0.31 0.21 0.09 127.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.3825 0.3867 0.4374 0.3822 0.3834 0.3898 4.09%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.36 0.37 0.50 0.50 0.64 0.75 -
P/RPS 0.65 1.15 2.02 0.88 1.21 2.48 6.02 -77.29%
P/EPS 59.26 109.09 160.87 69.74 73.53 136.17 375.00 -70.73%
EY 1.69 0.92 0.62 1.43 1.36 0.73 0.27 239.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.44 0.51 0.59 0.75 0.88 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 -
Price 0.32 0.38 0.32 0.55 0.65 0.50 0.60 -
P/RPS 0.65 1.21 1.75 0.97 1.57 1.94 4.82 -73.67%
P/EPS 59.26 115.15 139.13 76.71 95.59 106.38 300.00 -66.04%
EY 1.69 0.87 0.72 1.30 1.05 0.94 0.33 196.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.38 0.56 0.76 0.59 0.71 -27.29%

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