[ABRIC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 79.65%
YoY- 71.9%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 76,281 75,999 72,650 69,362 65,659 65,882 66,864 9.15%
PBT -3,141 -2,999 -3,441 -4,465 -18,620 -17,268 -15,092 -64.78%
Tax 1,375 1,085 1,091 971 -580 -544 2 7597.45%
NP -1,766 -1,914 -2,350 -3,494 -19,200 -17,812 -15,090 -75.98%
-
NP to SH -2,625 -2,815 -3,113 -4,026 -19,780 -18,276 -15,367 -69.11%
-
Tax Rate - - - - - - - -
Total Cost 78,047 77,913 75,000 72,856 84,859 83,694 81,954 -3.19%
-
Net Worth 61,256 62,547 64,187 62,719 64,344 65,221 67,552 -6.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,256 62,547 64,187 62,719 64,344 65,221 67,552 -6.29%
NOSH 98,800 99,281 98,750 97,999 98,991 98,820 99,342 -0.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.32% -2.52% -3.23% -5.04% -29.24% -27.04% -22.57% -
ROE -4.29% -4.50% -4.85% -6.42% -30.74% -28.02% -22.75% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 77.21 76.55 73.57 70.78 66.33 66.67 67.31 9.55%
EPS -2.66 -2.84 -3.15 -4.11 -19.98 -18.49 -15.47 -68.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.65 0.64 0.65 0.66 0.68 -5.95%
Adjusted Per Share Value based on latest NOSH - 97,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.83 51.64 49.36 47.13 44.61 44.76 45.43 9.15%
EPS -1.78 -1.91 -2.12 -2.74 -13.44 -12.42 -10.44 -69.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.425 0.4361 0.4261 0.4372 0.4431 0.459 -6.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.10 0.15 0.20 0.27 0.29 0.32 0.32 -
P/RPS 0.13 0.20 0.27 0.38 0.44 0.48 0.48 -58.04%
P/EPS -3.76 -5.29 -6.34 -6.57 -1.45 -1.73 -2.07 48.70%
EY -26.57 -18.90 -15.76 -15.22 -68.90 -57.79 -48.34 -32.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.31 0.42 0.45 0.48 0.47 -51.14%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 12/08/08 27/05/08 21/02/08 20/11/07 15/08/07 30/05/07 -
Price 0.08 0.12 0.14 0.27 0.29 0.29 0.28 -
P/RPS 0.10 0.16 0.19 0.38 0.44 0.43 0.42 -61.48%
P/EPS -3.01 -4.23 -4.44 -6.57 -1.45 -1.57 -1.81 40.23%
EY -33.21 -23.63 -22.52 -15.22 -68.90 -63.77 -55.25 -28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.22 0.42 0.45 0.44 0.41 -53.40%

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