[ABRIC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -38.72%
YoY- -47.42%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,759 77,534 78,527 79,503 76,941 75,938 76,355 -16.96%
PBT 881 2,545 1,968 2,148 3,353 3,077 3,432 -59.57%
Tax 2,180 -76 -31 1 -473 -606 -704 -
NP 3,061 2,469 1,937 2,149 2,880 2,471 2,728 7.97%
-
NP to SH 2,642 1,494 1,070 1,347 2,198 2,396 2,316 9.16%
-
Tax Rate -247.45% 2.99% 1.58% -0.05% 14.11% 19.69% 20.51% -
Total Cost 54,698 75,065 76,590 77,354 74,061 73,467 73,627 -17.95%
-
Net Worth 52,529 49,606 49,949 49,999 50,625 46,776 46,241 8.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 52,529 49,606 49,949 49,999 50,625 46,776 46,241 8.86%
NOSH 99,112 99,212 97,941 99,999 101,250 99,523 98,387 0.49%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.30% 3.18% 2.47% 2.70% 3.74% 3.25% 3.57% -
ROE 5.03% 3.01% 2.14% 2.69% 4.34% 5.12% 5.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 58.28 78.15 80.18 79.50 75.99 76.30 77.61 -17.36%
EPS 2.67 1.51 1.09 1.35 2.17 2.41 2.35 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.51 0.50 0.50 0.47 0.47 8.33%
Adjusted Per Share Value based on latest NOSH - 99,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 39.24 52.68 53.35 54.02 52.28 51.59 51.88 -16.97%
EPS 1.80 1.02 0.73 0.92 1.49 1.63 1.57 9.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.337 0.3394 0.3397 0.344 0.3178 0.3142 8.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.68 0.53 0.285 0.29 0.295 0.225 0.255 -
P/RPS 1.17 0.68 0.36 0.36 0.39 0.29 0.33 132.33%
P/EPS 25.51 35.20 26.09 21.53 13.59 9.35 10.83 76.94%
EY 3.92 2.84 3.83 4.64 7.36 10.70 9.23 -43.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.06 0.56 0.58 0.59 0.48 0.54 77.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 19/08/14 20/05/14 25/02/14 26/11/13 29/08/13 28/05/13 -
Price 0.62 0.675 0.365 0.305 0.295 0.245 0.255 -
P/RPS 1.06 0.86 0.46 0.38 0.39 0.32 0.33 117.54%
P/EPS 23.26 44.82 33.41 22.64 13.59 10.18 10.83 66.38%
EY 4.30 2.23 2.99 4.42 7.36 9.83 9.23 -39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.72 0.61 0.59 0.52 0.54 67.36%

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