[ABRIC] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -62.96%
YoY- -68.11%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 19,309 20,065 17,460 19,104 19,726 18,321 15,587 15.35%
PBT 876 836 750 615 1,231 1,212 1,832 -38.87%
Tax -193 -196 38 -255 -291 -228 -142 22.72%
NP 683 640 788 360 940 984 1,690 -45.36%
-
NP to SH 836 610 670 280 756 856 1,517 -32.80%
-
Tax Rate 22.03% 23.44% -5.07% 41.46% 23.64% 18.81% 7.75% -
Total Cost 18,626 19,425 16,672 18,744 18,786 17,337 13,897 21.58%
-
Net Worth 46,776 46,241 47,364 46,000 57,376 45,786 45,609 1.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 46,776 46,241 47,364 46,000 57,376 45,786 45,609 1.70%
NOSH 99,523 98,387 98,676 99,999 122,077 99,534 99,150 0.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.54% 3.19% 4.51% 1.88% 4.77% 5.37% 10.84% -
ROE 1.79% 1.32% 1.41% 0.61% 1.32% 1.87% 3.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.40 20.39 17.69 19.10 16.16 18.41 15.72 15.06%
EPS 0.84 0.62 0.68 0.28 0.77 0.86 1.53 -32.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.48 0.46 0.47 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.12 13.63 11.86 12.98 13.40 12.45 10.59 15.36%
EPS 0.57 0.41 0.46 0.19 0.51 0.58 1.03 -32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3178 0.3142 0.3218 0.3125 0.3898 0.3111 0.3099 1.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.255 0.21 0.25 0.27 0.31 0.31 -
P/RPS 1.16 1.25 1.19 1.31 1.67 1.68 1.97 -29.77%
P/EPS 26.79 41.13 30.93 89.29 43.60 36.05 20.26 20.49%
EY 3.73 2.43 3.23 1.12 2.29 2.77 4.94 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.44 0.54 0.57 0.67 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 28/05/12 28/02/12 -
Price 0.245 0.255 0.20 0.22 0.28 0.31 0.32 -
P/RPS 1.26 1.25 1.13 1.15 1.73 1.68 2.04 -27.49%
P/EPS 29.17 41.13 29.46 78.57 45.21 36.05 20.92 24.83%
EY 3.43 2.43 3.39 1.27 2.21 2.77 4.78 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.42 0.48 0.60 0.67 0.70 -17.99%

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