[ABRIC] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -20.56%
YoY- -53.8%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 38,377 57,759 77,534 78,527 79,503 76,941 75,938 -36.47%
PBT -950 881 2,545 1,968 2,148 3,353 3,077 -
Tax 69,751 2,180 -76 -31 1 -473 -606 -
NP 68,801 3,061 2,469 1,937 2,149 2,880 2,471 813.09%
-
NP to SH 69,281 2,642 1,494 1,070 1,347 2,198 2,396 836.31%
-
Tax Rate - -247.45% 2.99% 1.58% -0.05% 14.11% 19.69% -
Total Cost -30,424 54,698 75,065 76,590 77,354 74,061 73,467 -
-
Net Worth 116,107 52,529 49,606 49,949 49,999 50,625 46,776 83.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 116,107 52,529 49,606 49,949 49,999 50,625 46,776 83.02%
NOSH 99,236 99,112 99,212 97,941 99,999 101,250 99,523 -0.19%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 179.28% 5.30% 3.18% 2.47% 2.70% 3.74% 3.25% -
ROE 59.67% 5.03% 3.01% 2.14% 2.69% 4.34% 5.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.67 58.28 78.15 80.18 79.50 75.99 76.30 -36.35%
EPS 69.81 2.67 1.51 1.09 1.35 2.17 2.41 837.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.53 0.50 0.51 0.50 0.50 0.47 83.37%
Adjusted Per Share Value based on latest NOSH - 97,941
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 26.07 39.24 52.68 53.35 54.02 52.28 51.59 -36.47%
EPS 47.07 1.80 1.02 0.73 0.92 1.49 1.63 835.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7889 0.3569 0.337 0.3394 0.3397 0.344 0.3178 83.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.705 0.68 0.53 0.285 0.29 0.295 0.225 -
P/RPS 1.82 1.17 0.68 0.36 0.36 0.39 0.29 239.10%
P/EPS 1.01 25.51 35.20 26.09 21.53 13.59 9.35 -77.22%
EY 99.03 3.92 2.84 3.83 4.64 7.36 10.70 339.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.28 1.06 0.56 0.58 0.59 0.48 15.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 19/08/14 20/05/14 25/02/14 26/11/13 29/08/13 -
Price 0.45 0.62 0.675 0.365 0.305 0.295 0.245 -
P/RPS 1.16 1.06 0.86 0.46 0.38 0.39 0.32 135.42%
P/EPS 0.64 23.26 44.82 33.41 22.64 13.59 10.18 -84.10%
EY 155.14 4.30 2.23 2.99 4.42 7.36 9.83 526.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.17 1.35 0.72 0.61 0.59 0.52 -18.82%

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