[ABRIC] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -4931.9%
YoY- -1617.78%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 17,682 15,756 15,717 16,504 17,905 16,738 16,828 3.35%
PBT -949 -2,166 -807 -14,698 403 10 193 -
Tax -45 1 -4 -532 -9 547 -14 117.64%
NP -994 -2,165 -811 -15,230 394 557 179 -
-
NP to SH -1,178 -2,095 -755 -15,752 326 814 284 -
-
Tax Rate - - - - 2.23% -5,470.00% 7.25% -
Total Cost 18,676 17,921 16,528 31,734 17,511 16,181 16,649 7.95%
-
Net Worth 64,344 65,221 67,552 74,293 0 0 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 64,344 65,221 67,552 74,293 0 0 0 -
NOSH 98,991 98,820 99,342 99,058 97,826 99,090 101,666 -1.76%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -5.62% -13.74% -5.16% -92.28% 2.20% 3.33% 1.06% -
ROE -1.83% -3.21% -1.12% -21.20% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.86 15.94 15.82 16.66 18.30 16.89 16.55 5.20%
EPS -1.19 -2.12 -0.76 -15.90 0.33 0.82 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.68 0.75 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,058
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.01 10.71 10.68 11.21 12.17 11.37 11.43 3.35%
EPS -0.80 -1.42 -0.51 -10.70 0.22 0.55 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.4431 0.459 0.5048 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.29 0.32 0.32 0.31 0.31 0.34 0.33 -
P/RPS 1.62 2.01 2.02 1.86 1.69 2.01 1.99 -12.80%
P/EPS -24.37 -15.09 -42.11 -1.95 93.02 41.39 118.13 -
EY -4.10 -6.63 -2.38 -51.30 1.07 2.42 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.41 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 15/08/07 30/05/07 27/02/07 17/11/06 28/08/06 13/06/06 -
Price 0.29 0.29 0.28 0.36 0.33 0.32 0.31 -
P/RPS 1.62 1.82 1.77 2.16 1.80 1.89 1.87 -9.11%
P/EPS -24.37 -13.68 -36.84 -2.26 99.03 38.95 110.97 -
EY -4.10 -7.31 -2.71 -44.17 1.01 2.57 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.41 0.48 0.00 0.00 0.00 -

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