[ABRIC] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 76.84%
YoY- 20.2%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,611 19,603 38,377 57,759 77,534 78,527 79,503 -92.62%
PBT -2,614 -1,366 -950 881 2,545 1,968 2,148 -
Tax 70,283 69,750 69,751 2,180 -76 -31 1 173724.32%
NP 67,669 68,384 68,801 3,061 2,469 1,937 2,149 903.48%
-
NP to SH 68,199 68,959 69,281 2,642 1,494 1,070 1,347 1278.46%
-
Tax Rate - - - -247.45% 2.99% 1.58% -0.05% -
Total Cost -66,058 -48,781 -30,424 54,698 75,065 76,590 77,354 -
-
Net Worth 90,277 72,600 116,107 52,529 49,606 49,949 49,999 48.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 90,277 72,600 116,107 52,529 49,606 49,949 49,999 48.43%
NOSH 138,888 110,000 99,236 99,112 99,212 97,941 99,999 24.55%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4,200.43% 348.84% 179.28% 5.30% 3.18% 2.47% 2.70% -
ROE 75.54% 94.98% 59.67% 5.03% 3.01% 2.14% 2.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.16 17.82 38.67 58.28 78.15 80.18 79.50 -94.07%
EPS 49.10 62.69 69.81 2.67 1.51 1.09 1.35 1004.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 1.17 0.53 0.50 0.51 0.50 19.17%
Adjusted Per Share Value based on latest NOSH - 99,112
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.09 13.32 26.07 39.24 52.68 53.35 54.02 -92.64%
EPS 46.34 46.85 47.07 1.80 1.02 0.73 0.92 1273.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.4933 0.7889 0.3569 0.337 0.3394 0.3397 48.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.545 0.51 0.705 0.68 0.53 0.285 0.29 -
P/RPS 46.99 2.86 1.82 1.17 0.68 0.36 0.36 2496.23%
P/EPS 1.11 0.81 1.01 25.51 35.20 26.09 21.53 -86.22%
EY 90.10 122.92 99.03 3.92 2.84 3.83 4.64 626.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.60 1.28 1.06 0.56 0.58 28.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 27/02/15 25/11/14 19/08/14 20/05/14 25/02/14 -
Price 0.49 0.50 0.45 0.62 0.675 0.365 0.305 -
P/RPS 42.24 2.81 1.16 1.06 0.86 0.46 0.38 2231.88%
P/EPS 1.00 0.80 0.64 23.26 44.82 33.41 22.64 -87.57%
EY 100.21 125.38 155.14 4.30 2.23 2.99 4.42 705.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.38 1.17 1.35 0.72 0.61 14.81%

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