[ABRIC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.37%
YoY- -33.9%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 74,611 57,151 38,047 18,321 70,598 55,011 36,944 59.43%
PBT 3,808 3,058 2,443 1,212 6,324 4,492 2,964 18.09%
Tax -736 -774 -519 -228 -944 -802 -86 315.68%
NP 3,072 2,284 1,924 984 5,380 3,690 2,878 4.42%
-
NP to SH 2,562 1,892 1,612 856 5,146 3,629 2,751 -4.61%
-
Tax Rate 19.33% 25.31% 21.24% 18.81% 14.93% 17.85% 2.90% -
Total Cost 71,539 54,867 36,123 17,337 65,218 51,321 34,066 63.62%
-
Net Worth 45,520 45,566 55,477 45,786 45,522 42,635 41,561 6.22%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 45,520 45,566 55,477 45,786 45,522 42,635 41,561 6.22%
NOSH 98,957 99,057 118,036 99,534 98,961 99,153 98,956 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.12% 4.00% 5.06% 5.37% 7.62% 6.71% 7.79% -
ROE 5.63% 4.15% 2.91% 1.87% 11.30% 8.51% 6.62% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 75.40 57.69 32.23 18.41 71.34 55.48 37.33 59.44%
EPS 2.58 1.91 1.63 0.86 5.20 3.66 2.78 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.47 0.46 0.46 0.43 0.42 6.22%
Adjusted Per Share Value based on latest NOSH - 99,534
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 50.69 38.83 25.85 12.45 47.97 37.38 25.10 59.43%
EPS 1.74 1.29 1.10 0.58 3.50 2.47 1.87 -4.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3093 0.3096 0.3769 0.3111 0.3093 0.2897 0.2824 6.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.25 0.27 0.31 0.31 0.30 0.30 -
P/RPS 0.28 0.43 0.84 1.68 0.43 0.54 0.80 -50.17%
P/EPS 8.11 13.09 19.77 36.05 5.96 8.20 10.79 -17.26%
EY 12.33 7.64 5.06 2.77 16.77 12.20 9.27 20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.57 0.67 0.67 0.70 0.71 -25.02%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 16/08/12 28/05/12 28/02/12 22/11/11 18/08/11 -
Price 0.20 0.22 0.28 0.31 0.32 0.30 0.30 -
P/RPS 0.27 0.38 0.87 1.68 0.45 0.54 0.80 -51.36%
P/EPS 7.73 11.52 20.50 36.05 6.15 8.20 10.79 -19.85%
EY 12.94 8.68 4.88 2.77 16.25 12.20 9.27 24.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.60 0.67 0.70 0.70 0.71 -28.30%

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