[ABRIC] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -11.68%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,065 17,460 19,104 19,726 18,321 15,587 18,067 7.23%
PBT 836 750 615 1,231 1,212 1,832 1,200 -21.39%
Tax -196 38 -255 -291 -228 -142 -388 -36.54%
NP 640 788 360 940 984 1,690 812 -14.66%
-
NP to SH 610 670 280 756 856 1,517 878 -21.53%
-
Tax Rate 23.44% -5.07% 41.46% 23.64% 18.81% 7.75% 32.33% -
Total Cost 19,425 16,672 18,744 18,786 17,337 13,897 17,255 8.20%
-
Net Worth 46,241 47,364 46,000 57,376 45,786 45,609 42,902 5.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 46,241 47,364 46,000 57,376 45,786 45,609 42,902 5.11%
NOSH 98,387 98,676 99,999 122,077 99,534 99,150 99,772 -0.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.19% 4.51% 1.88% 4.77% 5.37% 10.84% 4.49% -
ROE 1.32% 1.41% 0.61% 1.32% 1.87% 3.33% 2.05% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 20.39 17.69 19.10 16.16 18.41 15.72 18.11 8.21%
EPS 0.62 0.68 0.28 0.77 0.86 1.53 0.88 -20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.46 0.47 0.46 0.46 0.43 6.10%
Adjusted Per Share Value based on latest NOSH - 122,077
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.63 11.86 12.98 13.40 12.45 10.59 12.28 7.19%
EPS 0.41 0.46 0.19 0.51 0.58 1.03 0.60 -22.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.3218 0.3125 0.3898 0.3111 0.3099 0.2915 5.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.255 0.21 0.25 0.27 0.31 0.31 0.30 -
P/RPS 1.25 1.19 1.31 1.67 1.68 1.97 1.66 -17.21%
P/EPS 41.13 30.93 89.29 43.60 36.05 20.26 34.09 13.31%
EY 2.43 3.23 1.12 2.29 2.77 4.94 2.93 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.54 0.57 0.67 0.67 0.70 -15.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 22/11/12 16/08/12 28/05/12 28/02/12 22/11/11 -
Price 0.255 0.20 0.22 0.28 0.31 0.32 0.30 -
P/RPS 1.25 1.13 1.15 1.73 1.68 2.04 1.66 -17.21%
P/EPS 41.13 29.46 78.57 45.21 36.05 20.92 34.09 13.31%
EY 2.43 3.39 1.27 2.21 2.77 4.78 2.93 -11.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.42 0.48 0.60 0.67 0.70 0.70 -15.87%

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