[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 0.05%
YoY- 69.69%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 56,074 38,110 19,005 69,362 49,155 31,473 15,717 132.94%
PBT -2,598 -1,507 217 -4,465 -3,922 -2,973 -807 117.56%
Tax 356 111 116 971 -48 -3 -4 -
NP -2,242 -1,396 333 -3,494 -3,970 -2,976 -811 96.60%
-
NP to SH -2,627 -1,639 158 -4,026 -4,028 -2,850 -755 129.09%
-
Tax Rate - - -53.46% - - - - -
Total Cost 58,316 39,506 18,672 72,856 53,125 34,449 16,528 131.23%
-
Net Worth 61,461 62,579 64,187 63,355 64,329 65,312 67,552 -6.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,461 62,579 64,187 63,355 64,329 65,312 67,552 -6.08%
NOSH 99,132 99,333 98,750 98,992 98,968 98,958 99,342 -0.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.00% -3.66% 1.75% -5.04% -8.08% -9.46% -5.16% -
ROE -4.27% -2.62% 0.25% -6.35% -6.26% -4.36% -1.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.56 38.37 19.25 70.07 49.67 31.80 15.82 133.27%
EPS -2.65 -1.65 0.16 -4.06 -4.07 -2.88 -0.76 129.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.65 0.64 0.65 0.66 0.68 -5.95%
Adjusted Per Share Value based on latest NOSH - 97,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.10 25.89 12.91 47.13 33.40 21.38 10.68 132.93%
EPS -1.78 -1.11 0.11 -2.74 -2.74 -1.94 -0.51 129.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4176 0.4252 0.4361 0.4305 0.4371 0.4438 0.459 -6.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.15 0.20 0.27 0.29 0.32 0.32 -
P/RPS 0.18 0.39 1.04 0.39 0.58 1.01 2.02 -79.96%
P/EPS -3.77 -9.09 125.00 -6.64 -7.13 -11.11 -42.11 -79.89%
EY -26.50 -11.00 0.80 -15.06 -14.03 -9.00 -2.38 396.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.31 0.42 0.45 0.48 0.47 -51.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 12/08/08 27/05/08 21/02/08 20/11/07 15/08/07 30/05/07 -
Price 0.08 0.12 0.14 0.27 0.29 0.29 0.28 -
P/RPS 0.14 0.31 0.73 0.39 0.58 0.91 1.77 -81.48%
P/EPS -3.02 -7.27 87.50 -6.64 -7.13 -10.07 -36.84 -81.04%
EY -33.13 -13.75 1.14 -15.06 -14.03 -9.93 -2.71 428.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.22 0.42 0.45 0.44 0.41 -53.40%

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