[ABRIC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 33.42%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 65,882 66,864 67,975 68,240 67,434 62,924 58,347 8.45%
PBT -17,268 -15,092 -14,092 -953 -785 -507 -529 927.92%
Tax -544 2 -8 944 951 483 480 -
NP -17,812 -15,090 -14,100 -9 166 -24 -49 5048.73%
-
NP to SH -18,276 -15,367 -14,328 507 380 -330 -460 1072.22%
-
Tax Rate - - - - - - - -
Total Cost 83,694 81,954 82,075 68,249 67,268 62,948 58,396 27.20%
-
Net Worth 65,221 67,552 74,293 0 0 0 76,865 -10.39%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,221 67,552 74,293 0 0 0 76,865 -10.39%
NOSH 98,820 99,342 99,058 97,826 99,090 101,666 96,082 1.89%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -27.04% -22.57% -20.74% -0.01% 0.25% -0.04% -0.08% -
ROE -28.02% -22.75% -19.29% 0.00% 0.00% 0.00% -0.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.67 67.31 68.62 69.76 68.05 61.89 60.73 6.43%
EPS -18.49 -15.47 -14.46 0.52 0.38 -0.32 -0.48 1048.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.68 0.75 0.00 0.00 0.00 0.80 -12.06%
Adjusted Per Share Value based on latest NOSH - 97,826
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.76 45.43 46.18 46.36 45.82 42.75 39.64 8.45%
EPS -12.42 -10.44 -9.73 0.34 0.26 -0.22 -0.31 1078.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4431 0.459 0.5048 0.00 0.00 0.00 0.5223 -10.41%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.32 0.32 0.31 0.31 0.34 0.33 0.29 -
P/RPS 0.48 0.48 0.45 0.44 0.50 0.53 0.48 0.00%
P/EPS -1.73 -2.07 -2.14 59.81 88.66 -101.67 -60.57 -90.71%
EY -57.79 -48.34 -46.66 1.67 1.13 -0.98 -1.65 977.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.41 0.00 0.00 0.00 0.36 21.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 30/05/07 27/02/07 17/11/06 28/08/06 13/06/06 28/02/06 -
Price 0.29 0.28 0.36 0.33 0.32 0.31 0.31 -
P/RPS 0.43 0.42 0.52 0.47 0.47 0.50 0.51 -10.77%
P/EPS -1.57 -1.81 -2.49 63.67 83.44 -95.51 -64.75 -91.67%
EY -63.77 -55.25 -40.18 1.57 1.20 -1.05 -1.54 1105.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.48 0.00 0.00 0.00 0.39 8.39%

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