[ABRIC] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.92%
YoY- -32.17%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 75,938 76,355 74,611 72,738 71,701 70,557 70,598 4.98%
PBT 3,077 3,432 3,808 4,890 5,475 5,797 5,996 -35.92%
Tax -606 -704 -736 -916 -1,049 -786 -616 -1.08%
NP 2,471 2,728 3,072 3,974 4,426 5,011 5,380 -40.49%
-
NP to SH 2,396 2,316 2,562 3,409 4,007 4,776 5,215 -40.48%
-
Tax Rate 19.69% 20.51% 19.33% 18.73% 19.16% 13.56% 10.27% -
Total Cost 73,467 73,627 71,539 68,764 67,275 65,546 65,218 8.27%
-
Net Worth 46,776 46,241 47,364 46,000 57,376 45,786 45,609 1.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 46,776 46,241 47,364 46,000 57,376 45,786 45,609 1.70%
NOSH 99,523 98,387 98,676 99,999 122,077 99,534 99,150 0.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.25% 3.57% 4.12% 5.46% 6.17% 7.10% 7.62% -
ROE 5.12% 5.01% 5.41% 7.41% 6.98% 10.43% 11.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 76.30 77.61 75.61 72.74 58.73 70.89 71.20 4.72%
EPS 2.41 2.35 2.60 3.41 3.28 4.80 5.26 -40.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.47 0.48 0.46 0.47 0.46 0.46 1.44%
Adjusted Per Share Value based on latest NOSH - 99,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 51.59 51.88 50.69 49.42 48.72 47.94 47.97 4.97%
EPS 1.63 1.57 1.74 2.32 2.72 3.24 3.54 -40.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3178 0.3142 0.3218 0.3125 0.3898 0.3111 0.3099 1.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.225 0.255 0.21 0.25 0.27 0.31 0.31 -
P/RPS 0.29 0.33 0.28 0.34 0.46 0.44 0.44 -24.28%
P/EPS 9.35 10.83 8.09 7.33 8.23 6.46 5.89 36.11%
EY 10.70 9.23 12.36 13.64 12.16 15.48 16.97 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.44 0.54 0.57 0.67 0.67 -19.95%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 28/05/12 28/02/12 -
Price 0.245 0.255 0.20 0.22 0.28 0.31 0.32 -
P/RPS 0.32 0.33 0.26 0.30 0.48 0.44 0.45 -20.34%
P/EPS 10.18 10.83 7.70 6.45 8.53 6.46 6.08 41.04%
EY 9.83 9.23 12.98 15.50 11.72 15.48 16.44 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.42 0.48 0.60 0.67 0.70 -17.99%

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