[ABRIC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -67.3%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 58,348 41,578 24,479 12,251 37,182 27,426 17,133 125.85%
PBT -530 1,030 459 171 1,129 1,094 730 -
Tax 498 77 79 -17 -658 -644 -418 -
NP -32 1,107 538 154 471 450 312 -
-
NP to SH -460 457 258 154 471 450 312 -
-
Tax Rate - -7.48% -17.21% 9.94% 58.28% 58.87% 57.26% -
Total Cost 58,380 40,471 23,941 12,097 36,711 26,976 16,821 128.71%
-
Net Worth 78,287 60,933 56,290 56,913 64,380 56,250 56,425 24.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 78,287 60,933 56,290 56,913 64,380 56,250 56,425 24.32%
NOSH 87,962 84,629 78,181 66,956 65,694 66,176 66,382 20.57%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.05% 2.66% 2.20% 1.26% 1.27% 1.64% 1.82% -
ROE -0.59% 0.75% 0.46% 0.27% 0.73% 0.80% 0.55% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.33 49.13 31.31 18.30 56.60 41.44 25.81 87.29%
EPS -0.46 0.54 0.33 0.23 0.71 0.68 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.72 0.72 0.85 0.98 0.85 0.85 3.10%
Adjusted Per Share Value based on latest NOSH - 66,956
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.64 28.25 16.63 8.32 25.26 18.63 11.64 125.84%
EPS -0.31 0.31 0.18 0.10 0.32 0.31 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5319 0.414 0.3825 0.3867 0.4374 0.3822 0.3834 24.31%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.32 0.36 0.37 0.50 0.50 0.64 -
P/RPS 0.44 0.65 1.15 2.02 0.88 1.21 2.48 -68.32%
P/EPS -55.45 59.26 109.09 160.87 69.74 73.53 136.17 -
EY -1.80 1.69 0.92 0.62 1.43 1.36 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.50 0.44 0.51 0.59 0.75 -42.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 -
Price 0.31 0.32 0.38 0.32 0.55 0.65 0.50 -
P/RPS 0.47 0.65 1.21 1.75 0.97 1.57 1.94 -61.03%
P/EPS -59.28 59.26 115.15 139.13 76.71 95.59 106.38 -
EY -1.69 1.69 0.87 0.72 1.30 1.05 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.53 0.38 0.56 0.76 0.59 -29.33%

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