[ABRIC] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 2522.29%
YoY- 5043.36%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,192 1,611 19,603 38,377 57,759 77,534 78,527 -93.85%
PBT -2,039 -2,614 -1,366 -950 881 2,545 1,968 -
Tax 68,329 70,283 69,750 69,751 2,180 -76 -31 -
NP 66,290 67,669 68,384 68,801 3,061 2,469 1,937 951.83%
-
NP to SH 66,951 68,199 68,959 69,281 2,642 1,494 1,070 1472.13%
-
Tax Rate - - - - -247.45% 2.99% 1.58% -
Total Cost -65,098 -66,058 -48,781 -30,424 54,698 75,065 76,590 -
-
Net Worth 0 90,277 72,600 116,107 52,529 49,606 49,949 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 0 90,277 72,600 116,107 52,529 49,606 49,949 -
NOSH 138,888 138,888 110,000 99,236 99,112 99,212 97,941 26.19%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5,561.24% 4,200.43% 348.84% 179.28% 5.30% 3.18% 2.47% -
ROE 0.00% 75.54% 94.98% 59.67% 5.03% 3.01% 2.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.86 1.16 17.82 38.67 58.28 78.15 80.18 -95.12%
EPS 48.20 49.10 62.69 69.81 2.67 1.51 1.09 1147.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.65 0.66 1.17 0.53 0.50 0.51 -
Adjusted Per Share Value based on latest NOSH - 99,236
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.81 1.09 13.32 26.07 39.24 52.68 53.35 -93.85%
EPS 45.49 46.34 46.85 47.07 1.80 1.02 0.73 1467.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6134 0.4933 0.7889 0.3569 0.337 0.3394 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.53 0.545 0.51 0.705 0.68 0.53 0.285 -
P/RPS 61.75 46.99 2.86 1.82 1.17 0.68 0.36 2977.49%
P/EPS 1.10 1.11 0.81 1.01 25.51 35.20 26.09 -87.86%
EY 90.95 90.10 122.92 99.03 3.92 2.84 3.83 724.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 0.77 0.60 1.28 1.06 0.56 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 22/05/15 27/02/15 25/11/14 19/08/14 20/05/14 -
Price 0.55 0.49 0.50 0.45 0.62 0.675 0.365 -
P/RPS 64.08 42.24 2.81 1.16 1.06 0.86 0.46 2579.20%
P/EPS 1.14 1.00 0.80 0.64 23.26 44.82 33.41 -89.45%
EY 87.64 100.21 125.38 155.14 4.30 2.23 2.99 848.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.76 0.38 1.17 1.35 0.72 -

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