[ABRIC] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -191.62%
YoY- -1034.78%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 6,274 6,446 6,305 10,803 11,037 10,217 9,213 -22.57%
PBT -2,385 -2,567 -3,687 -33,567 -16,951 -8,883 -4,845 -37.62%
Tax -75 -61 96 -3,469 4,251 8,883 4,845 -
NP -2,460 -2,628 -3,591 -37,036 -12,700 0 0 -
-
NP to SH -2,460 -2,628 -3,591 -37,036 -12,700 -5,810 -3,195 -15.98%
-
Tax Rate - - - - - - - -
Total Cost 8,734 9,074 9,896 47,839 23,737 10,217 9,213 -3.49%
-
Net Worth 6,150,000 6,767,099 7,684,740 73,244 103,147 110,695 112,729 1334.94%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 6,150,000 6,767,099 7,684,740 73,244 103,147 110,695 112,729 1334.94%
NOSH 6,150,000 6,570,000 7,181,999 65,986 64,467 61,157 60,283 2077.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -39.21% -40.77% -56.95% -342.83% -115.07% 0.00% 0.00% -
ROE -0.04% -0.04% -0.05% -50.56% -12.31% -5.25% -2.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.10 0.10 0.09 16.37 17.12 16.71 15.28 -96.49%
EPS -3.73 -3.98 -5.44 -0.56 -19.70 -9.50 -5.30 -20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 1.07 1.11 1.60 1.81 1.87 -34.09%
Adjusted Per Share Value based on latest NOSH - 65,986
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.26 4.38 4.28 7.34 7.50 6.94 6.26 -22.61%
EPS -1.67 -1.79 -2.44 -25.16 -8.63 -3.95 -2.17 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 41.7853 45.9781 52.2129 0.4976 0.7008 0.7521 0.7659 1334.97%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.94 0.95 0.68 1.04 0.93 1.54 1.95 -
P/RPS 921.42 968.27 774.59 6.35 5.43 9.22 12.76 1629.58%
P/EPS -2,350.00 -2,375.00 -1,360.00 -1.85 -4.72 -16.21 -36.79 1493.89%
EY -0.04 -0.04 -0.07 -53.97 -21.18 -6.17 -2.72 -93.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 0.64 0.94 0.58 0.85 1.04 -6.51%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 22/08/03 30/05/03 28/02/03 29/11/02 30/08/02 14/05/02 -
Price 0.94 1.14 0.73 0.87 1.07 1.44 1.89 -
P/RPS 921.42 1,161.93 831.54 5.31 6.25 8.62 12.37 1665.71%
P/EPS -2,350.00 -2,850.00 -1,460.00 -1.55 -5.43 -15.16 -35.66 1527.36%
EY -0.04 -0.04 -0.07 -64.51 -18.41 -6.60 -2.80 -94.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.11 0.68 0.78 0.67 0.80 1.01 -4.67%

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