[ABRIC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -8.96%
YoY- -28.74%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 310 19,775 19,309 20,065 17,460 19,104 19,726 -93.67%
PBT 826 890 876 836 750 615 1,231 -23.29%
Tax -768 -122 -193 -196 38 -255 -291 90.63%
NP 58 768 683 640 788 360 940 -84.30%
-
NP to SH -180 81 836 610 670 280 756 -
-
Tax Rate 92.98% 13.71% 22.03% 23.44% -5.07% 41.46% 23.64% -
Total Cost 252 19,007 18,626 19,425 16,672 18,744 18,786 -94.30%
-
Net Worth 49,999 50,625 46,776 46,241 47,364 46,000 57,376 -8.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,999 50,625 46,776 46,241 47,364 46,000 57,376 -8.74%
NOSH 99,999 101,250 99,523 98,387 98,676 99,999 122,077 -12.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.71% 3.88% 3.54% 3.19% 4.51% 1.88% 4.77% -
ROE -0.36% 0.16% 1.79% 1.32% 1.41% 0.61% 1.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.31 19.53 19.40 20.39 17.69 19.10 16.16 -92.78%
EPS -0.18 0.08 0.84 0.62 0.68 0.28 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.47 0.47 0.48 0.46 0.47 4.19%
Adjusted Per Share Value based on latest NOSH - 98,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.21 13.44 13.12 13.63 11.86 12.98 13.40 -93.68%
EPS -0.12 0.06 0.57 0.41 0.46 0.19 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3397 0.344 0.3178 0.3142 0.3218 0.3125 0.3898 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.295 0.225 0.255 0.21 0.25 0.27 -
P/RPS 93.55 0.00 1.16 1.25 1.19 1.31 1.67 1353.33%
P/EPS -161.11 368.75 26.79 41.13 30.93 89.29 43.60 -
EY -0.62 0.27 3.73 2.43 3.23 1.12 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.48 0.54 0.44 0.54 0.57 1.16%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 -
Price 0.305 0.295 0.245 0.255 0.20 0.22 0.28 -
P/RPS 98.39 0.00 1.26 1.25 1.13 1.15 1.73 1368.04%
P/EPS -169.44 368.75 29.17 41.13 29.46 78.57 45.21 -
EY -0.59 0.27 3.43 2.43 3.39 1.27 2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.52 0.54 0.42 0.48 0.60 1.10%

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