[ABRIC] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.46%
YoY- 6344.77%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,288 1,192 1,611 19,603 38,377 57,759 77,534 -93.44%
PBT -6,643 -2,039 -2,614 -1,366 -950 881 2,545 -
Tax 4,619 68,329 70,283 69,750 69,751 2,180 -76 -
NP -2,024 66,290 67,669 68,384 68,801 3,061 2,469 -
-
NP to SH -2,024 66,951 68,199 68,959 69,281 2,642 1,494 -
-
Tax Rate - - - - - -247.45% 2.99% -
Total Cost 3,312 -65,098 -66,058 -48,781 -30,424 54,698 75,065 -87.44%
-
Net Worth 88,095 0 90,277 72,600 116,107 52,529 49,606 46.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 88,095 0 90,277 72,600 116,107 52,529 49,606 46.49%
NOSH 139,834 138,888 138,888 110,000 99,236 99,112 99,212 25.63%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -157.14% 5,561.24% 4,200.43% 348.84% 179.28% 5.30% 3.18% -
ROE -2.30% 0.00% 75.54% 94.98% 59.67% 5.03% 3.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.92 0.86 1.16 17.82 38.67 58.28 78.15 -94.78%
EPS -1.45 48.20 49.10 62.69 69.81 2.67 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.00 0.65 0.66 1.17 0.53 0.50 16.60%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.88 0.81 1.09 13.32 26.07 39.24 52.68 -93.41%
EPS -1.38 45.49 46.34 46.85 47.07 1.80 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5986 0.00 0.6134 0.4933 0.7889 0.3569 0.337 46.51%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.53 0.545 0.51 0.705 0.68 0.53 -
P/RPS 55.91 61.75 46.99 2.86 1.82 1.17 0.68 1775.70%
P/EPS -35.58 1.10 1.11 0.81 1.01 25.51 35.20 -
EY -2.81 90.95 90.10 122.92 99.03 3.92 2.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.84 0.77 0.60 1.28 1.06 -15.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 24/11/15 21/08/15 22/05/15 27/02/15 25/11/14 19/08/14 -
Price 0.505 0.55 0.49 0.50 0.45 0.62 0.675 -
P/RPS 54.83 64.08 42.24 2.81 1.16 1.06 0.86 1483.89%
P/EPS -34.89 1.14 1.00 0.80 0.64 23.26 44.82 -
EY -2.87 87.64 100.21 125.38 155.14 4.30 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.75 0.76 0.38 1.17 1.35 -29.38%

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