[ABRIC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.33%
YoY- -628.17%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 53,858 53,025 56,749 63,257 69,346 76,281 75,999 -20.46%
PBT -4,164 -20,260 -21,494 -22,650 -22,046 -3,141 -2,999 24.38%
Tax -12 -11 241 236 374 1,375 1,085 -
NP -4,176 -20,271 -21,253 -22,414 -21,672 -1,766 -1,914 67.98%
-
NP to SH -4,173 -20,192 -21,352 -22,668 -22,152 -2,625 -2,815 29.91%
-
Tax Rate - - - - - - - -
Total Cost 58,034 73,296 78,002 85,671 91,018 78,047 77,913 -17.78%
-
Net Worth 36,588 42,494 41,228 41,766 40,811 61,256 62,547 -29.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,588 42,494 41,228 41,766 40,811 61,256 62,547 -29.98%
NOSH 98,888 101,176 98,163 99,444 99,540 98,800 99,281 -0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.75% -38.23% -37.45% -35.43% -31.25% -2.32% -2.52% -
ROE -11.41% -47.52% -51.79% -54.27% -54.28% -4.29% -4.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.46 52.41 57.81 63.61 69.67 77.21 76.55 -20.25%
EPS -4.22 -19.96 -21.75 -22.79 -22.25 -2.66 -2.84 30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.42 0.42 0.42 0.41 0.62 0.63 -29.80%
Adjusted Per Share Value based on latest NOSH - 99,444
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.59 36.03 38.56 42.98 47.12 51.83 51.64 -20.47%
EPS -2.84 -13.72 -14.51 -15.40 -15.05 -1.78 -1.91 30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2486 0.2887 0.2801 0.2838 0.2773 0.4162 0.425 -29.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.27 0.28 0.38 0.12 0.10 0.15 -
P/RPS 0.40 0.52 0.48 0.60 0.17 0.13 0.20 58.53%
P/EPS -5.21 -1.35 -1.29 -1.67 -0.54 -3.76 -5.29 -1.00%
EY -19.18 -73.92 -77.68 -59.99 -185.45 -26.57 -18.90 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.67 0.90 0.29 0.16 0.24 81.85%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 21/08/09 28/05/09 20/02/09 25/11/08 12/08/08 -
Price 0.22 0.20 0.17 0.19 0.23 0.08 0.12 -
P/RPS 0.40 0.38 0.29 0.30 0.33 0.10 0.16 83.89%
P/EPS -5.21 -1.00 -0.78 -0.83 -1.03 -3.01 -4.23 14.85%
EY -19.18 -99.79 -127.95 -119.97 -96.76 -33.21 -23.63 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.40 0.45 0.56 0.13 0.19 112.40%

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