[ABRIC] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -270.05%
YoY- -159.02%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 38,362 41,270 54,285 61,893 75,332 90,122 89,780 -43.29%
PBT -63,088 -64,246 -28,144 -10,926 294 8,684 7,372 -
Tax 3,951 5,505 10,401 6,418 2,357 -490 -3,140 -
NP -59,137 -58,741 -17,743 -4,508 2,651 8,194 4,232 -
-
NP to SH -59,137 -58,741 -17,743 -4,508 2,651 8,194 3,997 -
-
Tax Rate - - - - -801.70% 5.64% 42.59% -
Total Cost 97,499 100,011 72,028 66,401 72,681 81,928 85,548 9.11%
-
Net Worth 7,684,740 73,244 103,147 110,695 112,729 115,258 59,444 2464.29%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 7,684,740 73,244 103,147 110,695 112,729 115,258 59,444 2464.29%
NOSH 7,181,999 65,986 64,467 61,157 60,283 60,030 59,444 2351.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -154.16% -142.33% -32.68% -7.28% 3.52% 9.09% 4.71% -
ROE -0.77% -80.20% -17.20% -4.07% 2.35% 7.11% 6.72% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.53 62.54 84.21 101.20 124.96 150.13 151.03 -97.69%
EPS -0.82 -89.02 -27.52 -7.37 4.40 13.65 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.11 1.60 1.81 1.87 1.92 1.00 4.61%
Adjusted Per Share Value based on latest NOSH - 61,157
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.06 28.04 36.88 42.05 51.18 61.23 61.00 -43.30%
EPS -40.18 -39.91 -12.06 -3.06 1.80 5.57 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 52.2129 0.4976 0.7008 0.7521 0.7659 0.7831 0.4039 2464.22%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.68 1.04 0.93 1.54 1.95 1.95 1.70 -
P/RPS 127.31 1.66 1.10 1.52 1.56 1.30 1.13 2239.41%
P/EPS -82.58 -1.17 -3.38 -20.89 44.34 14.29 25.28 -
EY -1.21 -85.60 -29.59 -4.79 2.26 7.00 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.94 0.58 0.85 1.04 1.02 1.70 -47.89%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 14/05/02 27/02/02 20/11/01 -
Price 0.73 0.87 1.07 1.44 1.89 1.90 1.93 -
P/RPS 136.67 1.39 1.27 1.42 1.51 1.27 1.28 2157.06%
P/EPS -88.66 -0.98 -3.89 -19.54 42.98 13.92 28.70 -
EY -1.13 -102.32 -25.72 -5.12 2.33 7.18 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.67 0.80 1.01 0.99 1.93 -50.14%

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