[ABRIC] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -103.02%
YoY- -102.92%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,362 1,330 1,305 1,288 1,192 1,611 19,603 -83.01%
PBT -8,780 -8,498 -7,439 -6,643 -2,039 -2,614 -1,366 244.52%
Tax 4,822 4,853 4,848 4,619 68,329 70,283 69,750 -83.07%
NP -3,958 -3,645 -2,591 -2,024 66,290 67,669 68,384 -
-
NP to SH -3,958 -3,645 -2,591 -2,024 66,951 68,199 68,959 -
-
Tax Rate - - - - - - - -
Total Cost 5,320 4,975 3,896 3,312 -65,098 -66,058 -48,781 -
-
Net Worth 21,670 90,389 89,815 88,095 0 90,277 72,600 -55.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 23,115 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 21,670 90,389 89,815 88,095 0 90,277 72,600 -55.23%
NOSH 144,469 145,789 142,564 139,834 138,888 138,888 110,000 19.86%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -290.60% -274.06% -198.54% -157.14% 5,561.24% 4,200.43% 348.84% -
ROE -18.26% -4.03% -2.88% -2.30% 0.00% 75.54% 94.98% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.94 0.91 0.92 0.92 0.86 1.16 17.82 -85.85%
EPS -2.74 -2.50 -1.82 -1.45 48.20 49.10 62.69 -
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.62 0.63 0.63 0.00 0.65 0.66 -62.65%
Adjusted Per Share Value based on latest NOSH - 139,834
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.93 0.90 0.89 0.88 0.81 1.09 13.32 -82.96%
EPS -2.69 -2.48 -1.76 -1.38 45.49 46.34 46.85 -
DPS 15.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.6141 0.6102 0.5986 0.00 0.6134 0.4933 -55.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.505 0.495 0.49 0.515 0.53 0.545 0.51 -
P/RPS 53.57 54.26 53.53 55.91 61.75 46.99 2.86 601.54%
P/EPS -18.43 -19.80 -26.96 -35.58 1.10 1.11 0.81 -
EY -5.43 -5.05 -3.71 -2.81 90.95 90.10 122.92 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.80 0.78 0.82 0.00 0.84 0.77 166.84%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 12/08/16 20/05/16 19/02/16 24/11/15 21/08/15 22/05/15 -
Price 0.505 0.505 0.495 0.505 0.55 0.49 0.50 -
P/RPS 53.57 55.36 54.08 54.83 64.08 42.24 2.81 609.81%
P/EPS -18.43 -20.20 -27.24 -34.89 1.14 1.00 0.80 -
EY -5.43 -4.95 -3.67 -2.87 87.64 100.21 125.38 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.81 0.79 0.80 0.00 0.75 0.76 169.17%

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