[ABRIC] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.75%
YoY- 86.73%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 56,749 63,257 69,346 76,281 75,999 72,650 69,362 -12.53%
PBT -21,494 -22,650 -22,046 -3,141 -2,999 -3,441 -4,465 185.37%
Tax 241 236 374 1,375 1,085 1,091 971 -60.53%
NP -21,253 -22,414 -21,672 -1,766 -1,914 -2,350 -3,494 233.58%
-
NP to SH -21,352 -22,668 -22,152 -2,625 -2,815 -3,113 -4,026 204.42%
-
Tax Rate - - - - - - - -
Total Cost 78,002 85,671 91,018 78,047 77,913 75,000 72,856 4.65%
-
Net Worth 41,228 41,766 40,811 61,256 62,547 64,187 62,719 -24.41%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 41,228 41,766 40,811 61,256 62,547 64,187 62,719 -24.41%
NOSH 98,163 99,444 99,540 98,800 99,281 98,750 97,999 0.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -37.45% -35.43% -31.25% -2.32% -2.52% -3.23% -5.04% -
ROE -51.79% -54.27% -54.28% -4.29% -4.50% -4.85% -6.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.81 63.61 69.67 77.21 76.55 73.57 70.78 -12.63%
EPS -21.75 -22.79 -22.25 -2.66 -2.84 -3.15 -4.11 203.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.41 0.62 0.63 0.65 0.64 -24.50%
Adjusted Per Share Value based on latest NOSH - 98,800
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.56 42.98 47.12 51.83 51.64 49.36 47.13 -12.53%
EPS -14.51 -15.40 -15.05 -1.78 -1.91 -2.12 -2.74 204.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2801 0.2838 0.2773 0.4162 0.425 0.4361 0.4261 -24.41%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.38 0.12 0.10 0.15 0.20 0.27 -
P/RPS 0.48 0.60 0.17 0.13 0.20 0.27 0.38 16.86%
P/EPS -1.29 -1.67 -0.54 -3.76 -5.29 -6.34 -6.57 -66.25%
EY -77.68 -59.99 -185.45 -26.57 -18.90 -15.76 -15.22 196.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.90 0.29 0.16 0.24 0.31 0.42 36.56%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 28/05/09 20/02/09 25/11/08 12/08/08 27/05/08 21/02/08 -
Price 0.17 0.19 0.23 0.08 0.12 0.14 0.27 -
P/RPS 0.29 0.30 0.33 0.10 0.16 0.19 0.38 -16.50%
P/EPS -0.78 -0.83 -1.03 -3.01 -4.23 -4.44 -6.57 -75.87%
EY -127.95 -119.97 -96.76 -33.21 -23.63 -22.52 -15.22 313.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.56 0.13 0.19 0.22 0.42 -3.20%

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