[ABRIC] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 39.63%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,603 38,377 57,759 77,534 78,527 79,503 76,941 -59.84%
PBT -1,366 -950 881 2,545 1,968 2,148 3,353 -
Tax 69,750 69,751 2,180 -76 -31 1 -473 -
NP 68,384 68,801 3,061 2,469 1,937 2,149 2,880 727.71%
-
NP to SH 68,959 69,281 2,642 1,494 1,070 1,347 2,198 896.82%
-
Tax Rate - - -247.45% 2.99% 1.58% -0.05% 14.11% -
Total Cost -48,781 -30,424 54,698 75,065 76,590 77,354 74,061 -
-
Net Worth 72,600 116,107 52,529 49,606 49,949 49,999 50,625 27.19%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 72,600 116,107 52,529 49,606 49,949 49,999 50,625 27.19%
NOSH 110,000 99,236 99,112 99,212 97,941 99,999 101,250 5.68%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 348.84% 179.28% 5.30% 3.18% 2.47% 2.70% 3.74% -
ROE 94.98% 59.67% 5.03% 3.01% 2.14% 2.69% 4.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.82 38.67 58.28 78.15 80.18 79.50 75.99 -62.00%
EPS 62.69 69.81 2.67 1.51 1.09 1.35 2.17 843.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.17 0.53 0.50 0.51 0.50 0.50 20.35%
Adjusted Per Share Value based on latest NOSH - 99,212
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.32 26.07 39.24 52.68 53.35 54.02 52.28 -59.84%
EPS 46.85 47.07 1.80 1.02 0.73 0.92 1.49 898.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4933 0.7889 0.3569 0.337 0.3394 0.3397 0.344 27.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.51 0.705 0.68 0.53 0.285 0.29 0.295 -
P/RPS 2.86 1.82 1.17 0.68 0.36 0.36 0.39 277.91%
P/EPS 0.81 1.01 25.51 35.20 26.09 21.53 13.59 -84.76%
EY 122.92 99.03 3.92 2.84 3.83 4.64 7.36 554.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.60 1.28 1.06 0.56 0.58 0.59 19.44%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 25/11/14 19/08/14 20/05/14 25/02/14 26/11/13 -
Price 0.50 0.45 0.62 0.675 0.365 0.305 0.295 -
P/RPS 2.81 1.16 1.06 0.86 0.46 0.38 0.39 273.49%
P/EPS 0.80 0.64 23.26 44.82 33.41 22.64 13.59 -84.89%
EY 125.38 155.14 4.30 2.23 2.99 4.42 7.36 563.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.38 1.17 1.35 0.72 0.61 0.59 18.40%

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