[ABRIC] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -7.25%
YoY- -4556.67%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,362 65,659 65,882 66,864 67,975 68,240 67,434 1.89%
PBT -4,465 -18,620 -17,268 -15,092 -14,092 -953 -785 217.63%
Tax 971 -580 -544 2 -8 944 951 1.39%
NP -3,494 -19,200 -17,812 -15,090 -14,100 -9 166 -
-
NP to SH -4,026 -19,780 -18,276 -15,367 -14,328 507 380 -
-
Tax Rate - - - - - - - -
Total Cost 72,856 84,859 83,694 81,954 82,075 68,249 67,268 5.44%
-
Net Worth 62,719 64,344 65,221 67,552 74,293 0 0 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 62,719 64,344 65,221 67,552 74,293 0 0 -
NOSH 97,999 98,991 98,820 99,342 99,058 97,826 99,090 -0.73%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -5.04% -29.24% -27.04% -22.57% -20.74% -0.01% 0.25% -
ROE -6.42% -30.74% -28.02% -22.75% -19.29% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 70.78 66.33 66.67 67.31 68.62 69.76 68.05 2.64%
EPS -4.11 -19.98 -18.49 -15.47 -14.46 0.52 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.66 0.68 0.75 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,342
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.13 44.61 44.76 45.43 46.18 46.36 45.82 1.89%
EPS -2.74 -13.44 -12.42 -10.44 -9.73 0.34 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4261 0.4372 0.4431 0.459 0.5048 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.27 0.29 0.32 0.32 0.31 0.31 0.34 -
P/RPS 0.38 0.44 0.48 0.48 0.45 0.44 0.50 -16.67%
P/EPS -6.57 -1.45 -1.73 -2.07 -2.14 59.81 88.66 -
EY -15.22 -68.90 -57.79 -48.34 -46.66 1.67 1.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.48 0.47 0.41 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 20/11/07 15/08/07 30/05/07 27/02/07 17/11/06 28/08/06 -
Price 0.27 0.29 0.29 0.28 0.36 0.33 0.32 -
P/RPS 0.38 0.44 0.43 0.42 0.52 0.47 0.47 -13.17%
P/EPS -6.57 -1.45 -1.57 -1.81 -2.49 63.67 83.44 -
EY -15.22 -68.90 -63.77 -55.25 -40.18 1.57 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.44 0.41 0.48 0.00 0.00 -

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