[ABRIC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 17.23%
YoY- 75.92%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 41,023 37,182 34,577 30,558 28,281 26,176 29,828 23.64%
PBT 996 1,129 -11,483 -14,232 -17,225 -21,216 -42,206 -
Tax -506 -658 607 758 946 1,211 -3,509 -72.46%
NP 490 471 -10,876 -13,474 -16,279 -20,005 -45,715 -
-
NP to SH 490 471 -10,876 -13,474 -16,279 -20,005 -45,715 -
-
Tax Rate 50.80% 58.28% - - - - - -
Total Cost 40,533 36,711 45,453 44,032 44,560 46,181 75,543 -33.94%
-
Net Worth 56,913 65,166 55,857 55,722 57,374 5,591,500 6,150,000 -95.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 56,913 65,166 55,857 55,722 57,374 5,591,500 6,150,000 -95.57%
NOSH 66,956 76,666 65,714 65,555 67,499 6,578,235 6,150,000 -95.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.19% 1.27% -31.45% -44.09% -57.56% -76.42% -153.26% -
ROE 0.86% 0.72% -19.47% -24.18% -28.37% -0.36% -0.74% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 61.27 48.50 52.62 46.61 41.90 0.40 0.49 2393.21%
EPS 0.73 0.61 -16.55 -20.55 -24.12 -0.30 -0.74 -
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 0.85 1.00 -10.25%
Adjusted Per Share Value based on latest NOSH - 65,555
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 27.87 25.26 23.49 20.76 19.22 17.78 20.27 23.62%
EPS 0.33 0.32 -7.39 -9.15 -11.06 -13.59 -31.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3867 0.4428 0.3795 0.3786 0.3898 37.9906 41.7853 -95.57%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.37 0.50 0.50 0.64 0.75 0.86 0.94 -
P/RPS 0.60 1.03 0.95 1.37 1.79 216.12 193.81 -97.86%
P/EPS 50.56 81.39 -3.02 -3.11 -3.11 -282.79 -126.46 -
EY 1.98 1.23 -33.10 -32.11 -32.16 -0.35 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.59 0.75 0.88 1.01 0.94 -39.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 -
Price 0.32 0.55 0.65 0.50 0.60 0.82 0.94 -
P/RPS 0.52 1.13 1.24 1.07 1.43 206.07 193.81 -98.06%
P/EPS 43.73 89.53 -3.93 -2.43 -2.49 -269.64 -126.46 -
EY 2.29 1.12 -25.46 -41.11 -40.20 -0.37 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.65 0.76 0.59 0.71 0.96 0.94 -45.29%

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