[ABRIC] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 91.35%
YoY- 44.2%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,738 16,828 16,769 17,099 12,228 12,251 9,756 43.45%
PBT 10 193 -1,559 571 288 171 35 -56.71%
Tax 547 -14 420 -2 79 -17 -14 -
NP 557 179 -1,139 569 367 154 21 794.74%
-
NP to SH 814 284 -917 199 104 154 21 1053.04%
-
Tax Rate -5,470.00% 7.25% - 0.35% -27.43% 9.94% 40.00% -
Total Cost 16,181 16,649 17,908 16,530 11,861 12,097 9,735 40.44%
-
Net Worth 0 0 76,865 68,228 68,072 56,913 65,166 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 0 76,865 68,228 68,072 56,913 65,166 -
NOSH 99,090 101,666 96,082 94,761 94,545 66,956 76,666 18.71%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.33% 1.06% -6.79% 3.33% 3.00% 1.26% 0.22% -
ROE 0.00% 0.00% -1.19% 0.29% 0.15% 0.27% 0.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.89 16.55 17.45 18.04 12.93 18.30 12.73 20.80%
EPS 0.82 0.29 -0.93 0.21 0.11 0.23 0.03 812.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.80 0.72 0.72 0.85 0.85 -
Adjusted Per Share Value based on latest NOSH - 94,761
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.37 11.43 11.39 11.62 8.31 8.32 6.63 43.41%
EPS 0.55 0.19 -0.62 0.14 0.07 0.10 0.01 1356.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.5223 0.4636 0.4625 0.3867 0.4428 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.33 0.29 0.32 0.36 0.37 0.50 -
P/RPS 2.01 1.99 1.66 1.77 2.78 2.02 3.93 -36.12%
P/EPS 41.39 118.13 -30.39 152.38 327.27 160.87 1,825.40 -92.04%
EY 2.42 0.85 -3.29 0.66 0.31 0.62 0.05 1237.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.36 0.44 0.50 0.44 0.59 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 13/06/06 28/02/06 30/11/05 17/08/05 20/05/05 25/02/05 -
Price 0.32 0.31 0.31 0.32 0.38 0.32 0.55 -
P/RPS 1.89 1.87 1.78 1.77 2.94 1.75 4.32 -42.45%
P/EPS 38.95 110.97 -32.48 152.38 345.45 139.13 2,007.94 -92.83%
EY 2.57 0.90 -3.08 0.66 0.29 0.72 0.05 1292.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.39 0.44 0.53 0.38 0.65 -

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