[ABRIC] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 93.89%
YoY- -12.39%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 26,176 19,025 12,751 6,305 40,823 30,466 19,430 21.91%
PBT -21,216 -8,639 -6,254 -3,687 -64,245 -30,678 -13,728 33.56%
Tax 1,211 -40 35 96 5,503 8,972 13,728 -80.09%
NP -20,005 -8,679 -6,219 -3,591 -58,742 -21,706 0 -
-
NP to SH -20,005 -8,679 -6,219 -3,591 -58,742 -21,706 -9,005 70.00%
-
Tax Rate - - - - - - - -
Total Cost 46,181 27,704 18,970 9,896 99,565 52,172 19,430 77.81%
-
Net Worth 5,561,359 6,676,154 7,117,299 7,684,740 70,605 98,944 110,128 1256.49%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 5,561,359 6,676,154 7,117,299 7,684,740 70,605 98,944 110,128 1256.49%
NOSH 6,620,666 6,676,154 6,909,999 7,181,999 63,040 61,840 60,844 2159.84%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -76.42% -45.62% -48.77% -56.95% -143.89% -71.25% 0.00% -
ROE -0.36% -0.13% -0.09% -0.05% -83.20% -21.94% -8.18% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.40 0.28 0.18 0.09 64.76 49.27 31.93 -94.56%
EPS -30.29 -13.14 -9.42 -5.44 -0.93 -35.10 -14.80 60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.00 1.03 1.07 1.12 1.60 1.81 -39.97%
Adjusted Per Share Value based on latest NOSH - 7,181,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.78 12.93 8.66 4.28 27.74 20.70 13.20 21.89%
EPS -13.59 -5.90 -4.23 -2.44 -39.91 -14.75 -6.12 69.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 37.7859 45.3602 48.3575 52.2129 0.4797 0.6723 0.7483 1256.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.86 0.94 0.95 0.68 1.04 0.93 1.54 -
P/RPS 217.52 329.86 514.82 774.59 1.61 1.89 4.82 1158.79%
P/EPS -284.62 -723.08 -1,055.56 -1,360.00 -1.12 -2.65 -10.41 802.10%
EY -0.35 -0.14 -0.09 -0.07 -89.60 -37.74 -9.61 -88.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 0.92 0.64 0.93 0.58 0.85 12.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 22/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.82 0.94 1.14 0.73 0.87 1.07 1.44 -
P/RPS 207.40 329.86 617.79 831.54 1.34 2.17 4.51 1174.65%
P/EPS -271.38 -723.08 -1,266.67 -1,460.00 -0.93 -3.05 -9.73 814.13%
EY -0.37 -0.14 -0.08 -0.07 -107.11 -32.80 -10.28 -89.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.94 1.11 0.68 0.78 0.67 0.80 14.44%

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