[ABRIC] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 101.19%
YoY- 103.76%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 9,756 10,293 8,723 8,410 7,151 6,274 6,446 31.65%
PBT 35 364 426 304 -12,577 -2,385 -2,567 -
Tax -14 -226 -249 -169 1,251 -75 -61 -62.34%
NP 21 138 177 135 -11,326 -2,460 -2,628 -
-
NP to SH 21 138 177 135 -11,326 -2,460 -2,628 -
-
Tax Rate 40.00% 62.09% 58.45% 55.59% - - - -
Total Cost 9,735 10,155 8,546 8,275 18,477 8,734 9,074 4.77%
-
Net Worth 65,166 55,857 55,722 57,374 5,591,500 6,150,000 6,767,099 -95.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 65,166 55,857 55,722 57,374 5,591,500 6,150,000 6,767,099 -95.40%
NOSH 76,666 65,714 65,555 67,499 6,578,235 6,150,000 6,570,000 -94.78%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.22% 1.34% 2.03% 1.61% -158.38% -39.21% -40.77% -
ROE 0.03% 0.25% 0.32% 0.24% -0.20% -0.04% -0.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.73 15.66 13.31 12.46 0.11 0.10 0.10 2393.67%
EPS 0.03 0.21 0.27 0.20 -17.15 -3.73 -3.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.85 0.85 1.00 1.03 -11.96%
Adjusted Per Share Value based on latest NOSH - 67,499
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.63 6.99 5.93 5.71 4.86 4.26 4.38 31.66%
EPS 0.01 0.09 0.12 0.09 -7.70 -1.67 -1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4428 0.3795 0.3786 0.3898 37.9906 41.7853 45.9781 -95.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.50 0.50 0.64 0.75 0.86 0.94 0.95 -
P/RPS 3.93 3.19 4.81 6.02 791.12 921.42 968.27 -97.41%
P/EPS 1,825.40 238.10 237.04 375.00 -499.50 -2,350.00 -2,375.00 -
EY 0.05 0.42 0.42 0.27 -0.20 -0.04 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.75 0.88 1.01 0.94 0.92 -25.53%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 22/08/03 -
Price 0.55 0.65 0.50 0.60 0.82 0.94 1.14 -
P/RPS 4.32 4.15 3.76 4.82 754.32 921.42 1,161.93 -97.55%
P/EPS 2,007.94 309.52 185.19 300.00 -476.26 -2,350.00 -2,850.00 -
EY 0.05 0.32 0.54 0.33 -0.21 -0.04 -0.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.59 0.71 0.96 0.94 1.11 -29.89%

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