[ABRIC] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 31.11%
YoY- 106.74%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,251 9,756 10,293 8,723 8,410 7,151 6,274 56.16%
PBT 171 35 364 426 304 -12,577 -2,385 -
Tax -17 -14 -226 -249 -169 1,251 -75 -62.79%
NP 154 21 138 177 135 -11,326 -2,460 -
-
NP to SH 154 21 138 177 135 -11,326 -2,460 -
-
Tax Rate 9.94% 40.00% 62.09% 58.45% 55.59% - - -
Total Cost 12,097 9,735 10,155 8,546 8,275 18,477 8,734 24.22%
-
Net Worth 56,913 65,166 55,857 55,722 57,374 5,591,500 6,150,000 -95.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 56,913 65,166 55,857 55,722 57,374 5,591,500 6,150,000 -95.57%
NOSH 66,956 76,666 65,714 65,555 67,499 6,578,235 6,150,000 -95.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.26% 0.22% 1.34% 2.03% 1.61% -158.38% -39.21% -
ROE 0.27% 0.03% 0.25% 0.32% 0.24% -0.20% -0.04% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.30 12.73 15.66 13.31 12.46 0.11 0.10 3113.10%
EPS 0.23 0.03 0.21 0.27 0.20 -17.15 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.85 0.85 0.85 1.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 65,555
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.32 6.63 6.99 5.93 5.71 4.86 4.26 56.18%
EPS 0.10 0.01 0.09 0.12 0.09 -7.70 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3867 0.4428 0.3795 0.3786 0.3898 37.9906 41.7853 -95.57%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.50 0.50 0.64 0.75 0.86 0.94 -
P/RPS 2.02 3.93 3.19 4.81 6.02 791.12 921.42 -98.30%
P/EPS 160.87 1,825.40 238.10 237.04 375.00 -499.50 -2,350.00 -
EY 0.62 0.05 0.42 0.42 0.27 -0.20 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.59 0.75 0.88 1.01 0.94 -39.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 -
Price 0.32 0.55 0.65 0.50 0.60 0.82 0.94 -
P/RPS 1.75 4.32 4.15 3.76 4.82 754.32 921.42 -98.46%
P/EPS 139.13 2,007.94 309.52 185.19 300.00 -476.26 -2,350.00 -
EY 0.72 0.05 0.32 0.54 0.33 -0.21 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.65 0.76 0.59 0.71 0.96 0.94 -45.29%

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