[ABRIC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.39%
YoY- 80.63%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 8,723 8,410 7,151 6,274 6,446 6,305 10,803 -13.29%
PBT 426 304 -12,577 -2,385 -2,567 -3,687 -33,567 -
Tax -249 -169 1,251 -75 -61 96 -3,469 -82.75%
NP 177 135 -11,326 -2,460 -2,628 -3,591 -37,036 -
-
NP to SH 177 135 -11,326 -2,460 -2,628 -3,591 -37,036 -
-
Tax Rate 58.45% 55.59% - - - - - -
Total Cost 8,546 8,275 18,477 8,734 9,074 9,896 47,839 -68.31%
-
Net Worth 55,722 57,374 5,591,500 6,150,000 6,767,099 7,684,740 73,244 -16.67%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 55,722 57,374 5,591,500 6,150,000 6,767,099 7,684,740 73,244 -16.67%
NOSH 65,555 67,499 6,578,235 6,150,000 6,570,000 7,181,999 65,986 -0.43%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.03% 1.61% -158.38% -39.21% -40.77% -56.95% -342.83% -
ROE 0.32% 0.24% -0.20% -0.04% -0.04% -0.05% -50.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.31 12.46 0.11 0.10 0.10 0.09 16.37 -12.89%
EPS 0.27 0.20 -17.15 -3.73 -3.98 -5.44 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 1.00 1.03 1.07 1.11 -16.31%
Adjusted Per Share Value based on latest NOSH - 6,150,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.93 5.71 4.86 4.26 4.38 4.28 7.34 -13.26%
EPS 0.12 0.09 -7.70 -1.67 -1.79 -2.44 -25.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3786 0.3898 37.9906 41.7853 45.9781 52.2129 0.4976 -16.67%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.64 0.75 0.86 0.94 0.95 0.68 1.04 -
P/RPS 4.81 6.02 791.12 921.42 968.27 774.59 6.35 -16.91%
P/EPS 237.04 375.00 -499.50 -2,350.00 -2,375.00 -1,360.00 -1.85 -
EY 0.42 0.27 -0.20 -0.04 -0.04 -0.07 -53.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.01 0.94 0.92 0.64 0.94 -13.98%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 25/05/04 27/02/04 28/11/03 22/08/03 30/05/03 28/02/03 -
Price 0.50 0.60 0.82 0.94 1.14 0.73 0.87 -
P/RPS 3.76 4.82 754.32 921.42 1,161.93 831.54 5.31 -20.57%
P/EPS 185.19 300.00 -476.26 -2,350.00 -2,850.00 -1,460.00 -1.55 -
EY 0.54 0.33 -0.21 -0.04 -0.04 -0.07 -64.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.96 0.94 1.11 0.68 0.78 -16.99%

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