[ABRIC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.26%
YoY- -167.35%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 67,975 68,240 67,434 62,924 58,347 51,334 44,528 32.47%
PBT -14,092 -953 -785 -507 -529 1,065 858 -
Tax -8 944 951 483 480 46 -178 -87.28%
NP -14,100 -9 166 -24 -49 1,111 680 -
-
NP to SH -14,328 507 380 -330 -460 478 417 -
-
Tax Rate - - - - - -4.32% 20.75% -
Total Cost 82,075 68,249 67,268 62,948 58,396 50,223 43,848 51.70%
-
Net Worth 74,293 0 0 0 76,865 68,228 68,072 5.98%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 74,293 0 0 0 76,865 68,228 68,072 5.98%
NOSH 99,058 97,826 99,090 101,666 96,082 94,761 94,545 3.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -20.74% -0.01% 0.25% -0.04% -0.08% 2.16% 1.53% -
ROE -19.29% 0.00% 0.00% 0.00% -0.60% 0.70% 0.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 68.62 69.76 68.05 61.89 60.73 54.17 47.10 28.42%
EPS -14.46 0.52 0.38 -0.32 -0.48 0.50 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 0.00 0.00 0.80 0.72 0.72 2.75%
Adjusted Per Share Value based on latest NOSH - 101,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.18 46.36 45.82 42.75 39.64 34.88 30.25 32.48%
EPS -9.73 0.34 0.26 -0.22 -0.31 0.32 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.00 0.00 0.00 0.5223 0.4636 0.4625 5.99%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.31 0.34 0.33 0.29 0.32 0.36 -
P/RPS 0.45 0.44 0.50 0.53 0.48 0.59 0.76 -29.42%
P/EPS -2.14 59.81 88.66 -101.67 -60.57 63.44 81.62 -
EY -46.66 1.67 1.13 -0.98 -1.65 1.58 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.00 0.00 0.36 0.44 0.50 -12.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 17/11/06 28/08/06 13/06/06 28/02/06 30/11/05 17/08/05 -
Price 0.36 0.33 0.32 0.31 0.31 0.32 0.38 -
P/RPS 0.52 0.47 0.47 0.50 0.51 0.59 0.81 -25.52%
P/EPS -2.49 63.67 83.44 -95.51 -64.75 63.44 86.16 -
EY -40.18 1.57 1.20 -1.05 -1.54 1.58 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.00 0.00 0.39 0.44 0.53 -6.37%

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