[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -734.34%
YoY- -444.41%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 39,753 25,513 12,916 69,346 56,074 38,110 19,005 63.48%
PBT -812 -955 -387 -21,852 -2,598 -1,507 217 -
Tax -29 -22 -22 378 356 111 116 -
NP -841 -977 -409 -21,474 -2,242 -1,396 333 -
-
NP to SH -667 -839 -358 -21,918 -2,627 -1,639 158 -
-
Tax Rate - - - - - - -53.46% -
Total Cost 40,594 26,490 13,325 90,820 58,316 39,506 18,672 67.74%
-
Net Worth 41,811 41,456 41,766 40,625 61,461 62,579 64,187 -24.83%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,811 41,456 41,766 40,625 61,461 62,579 64,187 -24.83%
NOSH 99,552 98,705 99,444 99,086 99,132 99,333 98,750 0.54%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -2.12% -3.83% -3.17% -30.97% -4.00% -3.66% 1.75% -
ROE -1.60% -2.02% -0.86% -53.95% -4.27% -2.62% 0.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.93 25.85 12.99 69.99 56.56 38.37 19.25 62.57%
EPS -0.67 -0.85 -0.36 -22.12 -2.65 -1.65 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.41 0.62 0.63 0.65 -25.23%
Adjusted Per Share Value based on latest NOSH - 99,540
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.01 17.33 8.78 47.12 38.10 25.89 12.91 63.50%
EPS -0.45 -0.57 -0.24 -14.89 -1.78 -1.11 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2841 0.2817 0.2838 0.276 0.4176 0.4252 0.4361 -24.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.27 0.28 0.38 0.12 0.10 0.15 0.20 -
P/RPS 0.68 1.08 2.93 0.17 0.18 0.39 1.04 -24.64%
P/EPS -40.30 -32.94 -105.56 -0.54 -3.77 -9.09 125.00 -
EY -2.48 -3.04 -0.95 -184.33 -26.50 -11.00 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.90 0.29 0.16 0.24 0.31 62.06%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 28/05/09 20/02/09 25/11/08 12/08/08 27/05/08 -
Price 0.20 0.17 0.19 0.23 0.08 0.12 0.14 -
P/RPS 0.50 0.66 1.46 0.33 0.14 0.31 0.73 -22.28%
P/EPS -29.85 -20.00 -52.78 -1.04 -3.02 -7.27 87.50 -
EY -3.35 -5.00 -1.89 -96.17 -33.13 -13.75 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.45 0.56 0.13 0.19 0.22 68.14%

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