[ABRIC] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 135.76%
YoY- 117.41%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,387 14,869 14,105 14,240 12,597 12,916 13,272 15.13%
PBT 1,348 1,828 -3,352 143 -568 -387 -19,254 -
Tax -10 2 17 -7 0 -22 22 -
NP 1,338 1,830 -3,335 136 -568 -409 -19,232 -
-
NP to SH 1,278 1,732 -3,506 172 -481 -358 -19,291 -
-
Tax Rate 0.74% -0.11% - 4.90% - - - -
Total Cost 15,049 13,039 17,440 14,104 13,165 13,325 32,504 -40.23%
-
Net Worth 40,618 38,598 36,588 42,494 41,228 41,766 40,811 -0.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 40,618 38,598 36,588 42,494 41,228 41,766 40,811 -0.31%
NOSH 99,069 98,971 98,888 101,176 98,163 99,444 99,540 -0.31%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.17% 12.31% -23.64% 0.96% -4.51% -3.17% -144.91% -
ROE 3.15% 4.49% -9.58% 0.40% -1.17% -0.86% -47.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 16.54 15.02 14.26 14.07 12.83 12.99 13.33 15.51%
EPS 1.29 1.75 -3.54 0.17 -0.49 -0.36 -19.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.39 0.37 0.42 0.42 0.42 0.41 0.00%
Adjusted Per Share Value based on latest NOSH - 101,176
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.13 10.10 9.58 9.68 8.56 8.78 9.02 15.08%
EPS 0.87 1.18 -2.38 0.12 -0.33 -0.24 -13.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.276 0.2623 0.2486 0.2887 0.2801 0.2838 0.2773 -0.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.18 0.22 0.27 0.28 0.38 0.12 -
P/RPS 1.33 1.20 1.54 1.92 2.18 2.93 0.90 29.83%
P/EPS 17.05 10.29 -6.21 158.82 -57.14 -105.56 -0.62 -
EY 5.86 9.72 -16.12 0.63 -1.75 -0.95 -161.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.59 0.64 0.67 0.90 0.29 51.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 31/05/10 25/02/10 20/11/09 21/08/09 28/05/09 20/02/09 -
Price 0.22 0.16 0.22 0.20 0.17 0.19 0.23 -
P/RPS 1.33 1.06 1.54 1.42 1.32 1.46 1.73 -16.11%
P/EPS 17.05 9.14 -6.21 117.65 -34.69 -52.78 -1.19 -
EY 5.86 10.94 -16.12 0.85 -2.88 -1.89 -84.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.41 0.59 0.48 0.40 0.45 0.56 -2.40%

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