[ABRIC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.03%
YoY- 103.01%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 58,347 51,334 44,528 41,023 37,182 34,577 30,558 53.72%
PBT -529 1,065 858 996 1,129 -11,483 -14,232 -88.79%
Tax 480 46 -178 -506 -658 607 758 -26.19%
NP -49 1,111 680 490 471 -10,876 -13,474 -97.61%
-
NP to SH -460 478 417 490 471 -10,876 -13,474 -89.41%
-
Tax Rate - -4.32% 20.75% 50.80% 58.28% - - -
Total Cost 58,396 50,223 43,848 40,533 36,711 45,453 44,032 20.64%
-
Net Worth 76,865 68,228 68,072 56,913 65,166 55,857 55,722 23.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 76,865 68,228 68,072 56,913 65,166 55,857 55,722 23.84%
NOSH 96,082 94,761 94,545 66,956 76,666 65,714 65,555 28.94%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.08% 2.16% 1.53% 1.19% 1.27% -31.45% -44.09% -
ROE -0.60% 0.70% 0.61% 0.86% 0.72% -19.47% -24.18% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.73 54.17 47.10 61.27 48.50 52.62 46.61 19.23%
EPS -0.48 0.50 0.44 0.73 0.61 -16.55 -20.55 -91.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.72 0.72 0.85 0.85 0.85 0.85 -3.95%
Adjusted Per Share Value based on latest NOSH - 66,956
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 39.64 34.88 30.25 27.87 25.26 23.49 20.76 53.73%
EPS -0.31 0.32 0.28 0.33 0.32 -7.39 -9.15 -89.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5223 0.4636 0.4625 0.3867 0.4428 0.3795 0.3786 23.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.29 0.32 0.36 0.37 0.50 0.50 0.64 -
P/RPS 0.48 0.59 0.76 0.60 1.03 0.95 1.37 -50.20%
P/EPS -60.57 63.44 81.62 50.56 81.39 -3.02 -3.11 619.97%
EY -1.65 1.58 1.23 1.98 1.23 -33.10 -32.11 -86.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.44 0.50 0.44 0.59 0.59 0.75 -38.61%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 -
Price 0.31 0.32 0.38 0.32 0.55 0.65 0.50 -
P/RPS 0.51 0.59 0.81 0.52 1.13 1.24 1.07 -38.89%
P/EPS -64.75 63.44 86.16 43.73 89.53 -3.93 -2.43 786.79%
EY -1.54 1.58 1.16 2.29 1.12 -25.46 -41.11 -88.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.53 0.38 0.65 0.76 0.59 -24.06%

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