[ABRIC] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 45.02%
YoY- 16.13%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 12,597 12,916 13,272 17,964 19,105 19,005 20,207 -27.04%
PBT -568 -387 -19,254 -1,091 -1,724 217 -543 3.04%
Tax 0 -22 22 245 -5 116 1,019 -
NP -568 -409 -19,232 -846 -1,729 333 476 -
-
NP to SH -481 -358 -19,291 -988 -1,797 158 2 -
-
Tax Rate - - - - - -53.46% - -
Total Cost 13,165 13,325 32,504 18,810 20,834 18,672 19,731 -23.66%
-
Net Worth 41,228 41,766 40,811 61,256 62,547 64,187 62,719 -24.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 41,228 41,766 40,811 61,256 62,547 64,187 62,719 -24.41%
NOSH 98,163 99,444 99,540 98,800 99,281 98,750 97,999 0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.51% -3.17% -144.91% -4.71% -9.05% 1.75% 2.36% -
ROE -1.17% -0.86% -47.27% -1.61% -2.87% 0.25% 0.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.83 12.99 13.33 18.18 19.24 19.25 20.62 -27.13%
EPS -0.49 -0.36 -19.38 -1.00 -1.81 0.16 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.41 0.62 0.63 0.65 0.64 -24.50%
Adjusted Per Share Value based on latest NOSH - 98,800
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.56 8.78 9.02 12.21 12.98 12.91 13.73 -27.04%
EPS -0.33 -0.24 -13.11 -0.67 -1.22 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.2838 0.2773 0.4162 0.425 0.4361 0.4261 -24.41%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.38 0.12 0.10 0.15 0.20 0.27 -
P/RPS 2.18 2.93 0.90 0.55 0.78 1.04 1.31 40.47%
P/EPS -57.14 -105.56 -0.62 -10.00 -8.29 125.00 13,230.00 -
EY -1.75 -0.95 -161.50 -10.00 -12.07 0.80 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.90 0.29 0.16 0.24 0.31 0.42 36.56%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 28/05/09 20/02/09 25/11/08 12/08/08 27/05/08 21/02/08 -
Price 0.17 0.19 0.23 0.08 0.12 0.14 0.27 -
P/RPS 1.32 1.46 1.73 0.44 0.62 0.73 1.31 0.50%
P/EPS -34.69 -52.78 -1.19 -8.00 -6.63 87.50 13,230.00 -
EY -2.88 -1.89 -84.26 -12.50 -15.08 1.14 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.56 0.13 0.19 0.22 0.42 -3.20%

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