[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 41.8%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 57,151 38,047 18,321 70,598 55,011 36,944 18,362 112.73%
PBT 3,058 2,443 1,212 6,324 4,492 2,964 1,411 67.23%
Tax -774 -519 -228 -944 -802 -86 -58 459.96%
NP 2,284 1,924 984 5,380 3,690 2,878 1,353 41.63%
-
NP to SH 1,892 1,612 856 5,146 3,629 2,751 1,295 28.66%
-
Tax Rate 25.31% 21.24% 18.81% 14.93% 17.85% 2.90% 4.11% -
Total Cost 54,867 36,123 17,337 65,218 51,321 34,066 17,009 117.85%
-
Net Worth 45,566 55,477 45,786 45,522 42,635 41,561 39,541 9.88%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 45,566 55,477 45,786 45,522 42,635 41,561 39,541 9.88%
NOSH 99,057 118,036 99,534 98,961 99,153 98,956 98,854 0.13%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.00% 5.06% 5.37% 7.62% 6.71% 7.79% 7.37% -
ROE 4.15% 2.91% 1.87% 11.30% 8.51% 6.62% 3.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.69 32.23 18.41 71.34 55.48 37.33 18.57 112.46%
EPS 1.91 1.63 0.86 5.20 3.66 2.78 1.31 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.46 0.46 0.43 0.42 0.40 9.73%
Adjusted Per Share Value based on latest NOSH - 99,150
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.83 25.85 12.45 47.97 37.38 25.10 12.48 112.68%
EPS 1.29 1.10 0.58 3.50 2.47 1.87 0.88 28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.3769 0.3111 0.3093 0.2897 0.2824 0.2687 9.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.25 0.27 0.31 0.31 0.30 0.30 0.35 -
P/RPS 0.43 0.84 1.68 0.43 0.54 0.80 1.88 -62.49%
P/EPS 13.09 19.77 36.05 5.96 8.20 10.79 26.72 -37.77%
EY 7.64 5.06 2.77 16.77 12.20 9.27 3.74 60.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.67 0.67 0.70 0.71 0.88 -27.72%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 16/08/12 28/05/12 28/02/12 22/11/11 18/08/11 23/05/11 -
Price 0.22 0.28 0.31 0.32 0.30 0.30 0.30 -
P/RPS 0.38 0.87 1.68 0.45 0.54 0.80 1.62 -61.86%
P/EPS 11.52 20.50 36.05 6.15 8.20 10.79 22.90 -36.66%
EY 8.68 4.88 2.77 16.25 12.20 9.27 4.37 57.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.60 0.67 0.70 0.70 0.71 0.75 -25.67%

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