[ABRIC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.63%
YoY- 104.4%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 67,434 62,924 58,347 51,334 44,528 41,023 37,182 48.88%
PBT -785 -507 -529 1,065 858 996 1,129 -
Tax 951 483 480 46 -178 -506 -658 -
NP 166 -24 -49 1,111 680 490 471 -50.20%
-
NP to SH 380 -330 -460 478 417 490 471 -13.36%
-
Tax Rate - - - -4.32% 20.75% 50.80% 58.28% -
Total Cost 67,268 62,948 58,396 50,223 43,848 40,533 36,711 49.90%
-
Net Worth 0 0 76,865 68,228 68,072 56,913 65,166 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 0 0 76,865 68,228 68,072 56,913 65,166 -
NOSH 99,090 101,666 96,082 94,761 94,545 66,956 76,666 18.71%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.25% -0.04% -0.08% 2.16% 1.53% 1.19% 1.27% -
ROE 0.00% 0.00% -0.60% 0.70% 0.61% 0.86% 0.72% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 68.05 61.89 60.73 54.17 47.10 61.27 48.50 25.40%
EPS 0.38 -0.32 -0.48 0.50 0.44 0.73 0.61 -27.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.80 0.72 0.72 0.85 0.85 -
Adjusted Per Share Value based on latest NOSH - 94,761
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 45.82 42.75 39.64 34.88 30.25 27.87 25.26 48.89%
EPS 0.26 -0.22 -0.31 0.32 0.28 0.33 0.32 -12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.5223 0.4636 0.4625 0.3867 0.4428 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.33 0.29 0.32 0.36 0.37 0.50 -
P/RPS 0.50 0.53 0.48 0.59 0.76 0.60 1.03 -38.31%
P/EPS 88.66 -101.67 -60.57 63.44 81.62 50.56 81.39 5.88%
EY 1.13 -0.98 -1.65 1.58 1.23 1.98 1.23 -5.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.36 0.44 0.50 0.44 0.59 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 13/06/06 28/02/06 30/11/05 17/08/05 20/05/05 25/02/05 -
Price 0.32 0.31 0.31 0.32 0.38 0.32 0.55 -
P/RPS 0.47 0.50 0.51 0.59 0.81 0.52 1.13 -44.36%
P/EPS 83.44 -95.51 -64.75 63.44 86.16 43.73 89.53 -4.60%
EY 1.20 -1.05 -1.54 1.58 1.16 2.29 1.12 4.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.39 0.44 0.53 0.38 0.65 -

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