[ABRIC] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 37.05%
YoY- 10.58%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54 310 19,775 19,309 20,065 17,460 19,104 -98.00%
PBT -180 826 890 876 836 750 615 -
Tax 608 -768 -122 -193 -196 38 -255 -
NP 428 58 768 683 640 788 360 12.23%
-
NP to SH 333 -180 81 836 610 670 280 12.26%
-
Tax Rate - 92.98% 13.71% 22.03% 23.44% -5.07% 41.46% -
Total Cost -374 252 19,007 18,626 19,425 16,672 18,744 -
-
Net Worth 49,949 49,999 50,625 46,776 46,241 47,364 46,000 5.64%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 49,949 49,999 50,625 46,776 46,241 47,364 46,000 5.64%
NOSH 97,941 99,999 101,250 99,523 98,387 98,676 99,999 -1.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 792.59% 18.71% 3.88% 3.54% 3.19% 4.51% 1.88% -
ROE 0.67% -0.36% 0.16% 1.79% 1.32% 1.41% 0.61% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.06 0.31 19.53 19.40 20.39 17.69 19.10 -97.86%
EPS 0.34 -0.18 0.08 0.84 0.62 0.68 0.28 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.50 0.47 0.47 0.48 0.46 7.12%
Adjusted Per Share Value based on latest NOSH - 99,523
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.04 0.21 13.44 13.12 13.63 11.86 12.98 -97.88%
EPS 0.23 -0.12 0.06 0.57 0.41 0.46 0.19 13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3397 0.344 0.3178 0.3142 0.3218 0.3125 5.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.285 0.29 0.295 0.225 0.255 0.21 0.25 -
P/RPS 516.91 93.55 0.00 1.16 1.25 1.19 1.31 5299.38%
P/EPS 83.82 -161.11 368.75 26.79 41.13 30.93 89.29 -4.13%
EY 1.19 -0.62 0.27 3.73 2.43 3.23 1.12 4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.59 0.48 0.54 0.44 0.54 2.45%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 25/02/14 26/11/13 29/08/13 28/05/13 25/02/13 22/11/12 -
Price 0.365 0.305 0.295 0.245 0.255 0.20 0.22 -
P/RPS 662.01 98.39 0.00 1.26 1.25 1.13 1.15 6846.93%
P/EPS 107.35 -169.44 368.75 29.17 41.13 29.46 78.57 23.15%
EY 0.93 -0.59 0.27 3.43 2.43 3.39 1.27 -18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.61 0.59 0.52 0.54 0.42 0.48 31.06%

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