[ABRIC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2353.97%
YoY- 5041.13%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 963 639 315 1,132 0 108 54 581.38%
PBT 125 445 240 -3,463 -1,299 -450 -180 -
Tax 397 66 -229 72,234 4,302 2,093 608 -24.71%
NP 522 511 11 68,771 3,003 1,643 428 14.13%
-
NP to SH 522 511 11 69,251 2,822 1,593 333 34.90%
-
Tax Rate -317.60% -14.83% 95.42% - - - - -
Total Cost 441 128 304 -67,639 -3,003 -1,535 -374 -
-
Net Worth 91,702 89,770 72,600 77,408 52,479 49,472 49,949 49.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 91,702 89,770 72,600 77,408 52,479 49,472 49,949 49.87%
NOSH 141,081 138,108 110,000 99,242 99,017 98,944 97,941 27.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 54.21% 79.97% 3.49% 6,075.18% 0.00% 1,521.30% 792.59% -
ROE 0.57% 0.57% 0.02% 89.46% 5.38% 3.22% 0.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.68 0.46 0.29 1.14 0.00 0.11 0.06 403.80%
EPS 0.37 0.37 0.01 69.78 2.85 1.61 0.34 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.66 0.78 0.53 0.50 0.51 17.53%
Adjusted Per Share Value based on latest NOSH - 99,236
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.65 0.43 0.21 0.77 0.00 0.07 0.04 540.47%
EPS 0.35 0.35 0.01 47.05 1.92 1.08 0.23 32.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6231 0.6099 0.4933 0.5259 0.3566 0.3361 0.3394 49.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.53 0.545 0.51 0.705 0.68 0.53 0.285 -
P/RPS 77.65 117.79 178.10 61.81 0.00 485.56 516.91 -71.70%
P/EPS 143.24 147.30 5,100.00 1.01 23.86 32.92 83.82 42.89%
EY 0.70 0.68 0.02 98.98 4.19 3.04 1.19 -29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.77 0.90 1.28 1.06 0.56 28.91%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 22/05/15 27/02/15 25/11/14 19/08/14 20/05/14 -
Price 0.55 0.49 0.50 0.45 0.62 0.675 0.365 -
P/RPS 80.58 105.90 174.60 39.45 0.00 618.40 662.01 -75.40%
P/EPS 148.65 132.43 5,000.00 0.64 21.75 41.93 107.35 24.20%
EY 0.67 0.76 0.02 155.07 4.60 2.39 0.93 -19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.75 0.76 0.58 1.17 1.35 0.72 11.68%

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