[ABRIC] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.28%
YoY- 76.21%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 44,528 41,023 37,182 34,577 30,558 28,281 26,176 42.54%
PBT 858 996 1,129 -11,483 -14,232 -17,225 -21,216 -
Tax -178 -506 -658 607 758 946 1,211 -
NP 680 490 471 -10,876 -13,474 -16,279 -20,005 -
-
NP to SH 417 490 471 -10,876 -13,474 -16,279 -20,005 -
-
Tax Rate 20.75% 50.80% 58.28% - - - - -
Total Cost 43,848 40,533 36,711 45,453 44,032 44,560 46,181 -3.39%
-
Net Worth 68,072 56,913 65,166 55,857 55,722 57,374 5,591,500 -94.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 68,072 56,913 65,166 55,857 55,722 57,374 5,591,500 -94.72%
NOSH 94,545 66,956 76,666 65,714 65,555 67,499 6,578,235 -94.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.53% 1.19% 1.27% -31.45% -44.09% -57.56% -76.42% -
ROE 0.61% 0.86% 0.72% -19.47% -24.18% -28.37% -0.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.10 61.27 48.50 52.62 46.61 41.90 0.40 2309.36%
EPS 0.44 0.73 0.61 -16.55 -20.55 -24.12 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 0.85 0.85 0.85 0.85 0.85 -10.48%
Adjusted Per Share Value based on latest NOSH - 65,714
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.25 27.87 25.26 23.49 20.76 19.22 17.78 42.56%
EPS 0.28 0.33 0.32 -7.39 -9.15 -11.06 -13.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.3867 0.4428 0.3795 0.3786 0.3898 37.9906 -94.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.36 0.37 0.50 0.50 0.64 0.75 0.86 -
P/RPS 0.76 0.60 1.03 0.95 1.37 1.79 216.12 -97.69%
P/EPS 81.62 50.56 81.39 -3.02 -3.11 -3.11 -282.79 -
EY 1.23 1.98 1.23 -33.10 -32.11 -32.16 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.59 0.59 0.75 0.88 1.01 -37.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 27/02/04 -
Price 0.38 0.32 0.55 0.65 0.50 0.60 0.82 -
P/RPS 0.81 0.52 1.13 1.24 1.07 1.43 206.07 -97.51%
P/EPS 86.16 43.73 89.53 -3.93 -2.43 -2.49 -269.64 -
EY 1.16 2.29 1.12 -25.46 -41.11 -40.20 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.38 0.65 0.76 0.59 0.71 0.96 -32.72%

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