[ABRIC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 56.24%
YoY- 65.94%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 34,577 30,558 28,281 26,176 29,828 34,591 38,362 -6.67%
PBT -11,483 -14,232 -17,225 -21,216 -42,206 -56,772 -63,088 -67.78%
Tax 607 758 946 1,211 -3,509 817 3,951 -71.21%
NP -10,876 -13,474 -16,279 -20,005 -45,715 -55,955 -59,137 -67.56%
-
NP to SH -10,876 -13,474 -16,279 -20,005 -45,715 -55,955 -59,137 -67.56%
-
Tax Rate - - - - - - - -
Total Cost 45,453 44,032 44,560 46,181 75,543 90,546 97,499 -39.79%
-
Net Worth 55,857 55,722 57,374 5,591,500 6,150,000 6,767,099 7,684,740 -96.21%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 55,857 55,722 57,374 5,591,500 6,150,000 6,767,099 7,684,740 -96.21%
NOSH 65,714 65,555 67,499 6,578,235 6,150,000 6,570,000 7,181,999 -95.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -31.45% -44.09% -57.56% -76.42% -153.26% -161.76% -154.16% -
ROE -19.47% -24.18% -28.37% -0.36% -0.74% -0.83% -0.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 52.62 46.61 41.90 0.40 0.49 0.53 0.53 2026.24%
EPS -16.55 -20.55 -24.12 -0.30 -0.74 -0.85 -0.82 637.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.85 0.85 1.00 1.03 1.07 -14.18%
Adjusted Per Share Value based on latest NOSH - 6,578,235
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.49 20.76 19.22 17.78 20.27 23.50 26.06 -6.67%
EPS -7.39 -9.15 -11.06 -13.59 -31.06 -38.02 -40.18 -67.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3795 0.3786 0.3898 37.9906 41.7853 45.9781 52.2129 -96.21%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.50 0.64 0.75 0.86 0.94 0.95 0.68 -
P/RPS 0.95 1.37 1.79 216.12 193.81 180.44 127.31 -96.14%
P/EPS -3.02 -3.11 -3.11 -282.79 -126.46 -111.55 -82.58 -88.91%
EY -33.10 -32.11 -32.16 -0.35 -0.79 -0.90 -1.21 802.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.75 0.88 1.01 0.94 0.92 0.64 -5.26%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 25/05/04 27/02/04 28/11/03 22/08/03 30/05/03 -
Price 0.65 0.50 0.60 0.82 0.94 1.14 0.73 -
P/RPS 1.24 1.07 1.43 206.07 193.81 216.52 136.67 -95.61%
P/EPS -3.93 -2.43 -2.49 -269.64 -126.46 -133.85 -88.66 -87.40%
EY -25.46 -41.11 -40.20 -0.37 -0.79 -0.75 -1.13 693.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.59 0.71 0.96 0.94 1.11 0.68 7.67%

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