[ABRIC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 100.67%
YoY- 103.76%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 37,182 27,426 17,133 8,410 26,176 19,025 12,751 103.44%
PBT 1,129 1,094 730 304 -21,216 -8,639 -6,254 -
Tax -658 -644 -418 -169 1,211 -40 35 -
NP 471 450 312 135 -20,005 -8,679 -6,219 -
-
NP to SH 471 450 312 135 -20,005 -8,679 -6,219 -
-
Tax Rate 58.28% 58.87% 57.26% 55.59% - - - -
Total Cost 36,711 26,976 16,821 8,275 46,181 27,704 18,970 54.98%
-
Net Worth 64,380 56,250 56,425 57,374 5,561,359 6,676,154 7,117,299 -95.59%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 64,380 56,250 56,425 57,374 5,561,359 6,676,154 7,117,299 -95.59%
NOSH 65,694 66,176 66,382 67,499 6,620,666 6,676,154 6,909,999 -95.44%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.27% 1.64% 1.82% 1.61% -76.42% -45.62% -48.77% -
ROE 0.73% 0.80% 0.55% 0.24% -0.36% -0.13% -0.09% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 56.60 41.44 25.81 12.46 0.40 0.28 0.18 4444.23%
EPS 0.71 0.68 0.47 0.20 -30.29 -13.14 -9.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.85 0.85 0.85 0.84 1.00 1.03 -3.24%
Adjusted Per Share Value based on latest NOSH - 67,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 25.26 18.63 11.64 5.71 17.78 12.93 8.66 103.48%
EPS 0.32 0.31 0.21 0.09 -13.59 -5.90 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4374 0.3822 0.3834 0.3898 37.7859 45.3602 48.3575 -95.59%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.50 0.50 0.64 0.75 0.86 0.94 0.95 -
P/RPS 0.88 1.21 2.48 6.02 217.52 329.86 514.82 -98.54%
P/EPS 69.74 73.53 136.17 375.00 -284.62 -723.08 -1,055.56 -
EY 1.43 1.36 0.73 0.27 -0.35 -0.14 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.75 0.88 1.02 0.94 0.92 -32.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 22/08/03 -
Price 0.55 0.65 0.50 0.60 0.82 0.94 1.14 -
P/RPS 0.97 1.57 1.94 4.82 207.40 329.86 617.79 -98.62%
P/EPS 76.71 95.59 106.38 300.00 -271.38 -723.08 -1,266.67 -
EY 1.30 1.05 0.94 0.33 -0.37 -0.14 -0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.76 0.59 0.71 0.98 0.94 1.11 -36.49%

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