[ABRIC] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 80.96%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 74,611 70,598 66,514 53,858 69,346 69,362 67,975 1.56%
PBT 3,808 6,324 6,015 -4,164 -21,852 -4,465 -14,093 -
Tax -736 -944 54 -12 378 971 -7 117.09%
NP 3,072 5,380 6,069 -4,176 -21,474 -3,494 -14,100 -
-
NP to SH 2,562 5,146 6,008 -4,173 -21,918 -4,026 -13,284 -
-
Tax Rate 19.33% 14.93% -0.90% - - - - -
Total Cost 71,539 65,218 60,445 58,034 90,820 72,856 82,075 -2.26%
-
Net Worth 45,520 45,522 38,665 36,628 40,625 63,355 68,340 -6.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 45,520 45,522 38,665 36,628 40,625 63,355 68,340 -6.54%
NOSH 98,957 98,961 99,141 98,995 99,086 98,992 99,043 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.12% 7.62% 9.12% -7.75% -30.97% -5.04% -20.74% -
ROE 5.63% 11.30% 15.54% -11.39% -53.95% -6.35% -19.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 75.40 71.34 67.09 54.40 69.99 70.07 68.63 1.57%
EPS 2.58 5.20 6.06 -4.21 -22.12 -4.06 -13.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.39 0.37 0.41 0.64 0.69 -6.52%
Adjusted Per Share Value based on latest NOSH - 98,888
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.69 47.97 45.19 36.59 47.12 47.13 46.18 1.56%
EPS 1.74 3.50 4.08 -2.84 -14.89 -2.74 -9.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3093 0.3093 0.2627 0.2489 0.276 0.4305 0.4643 -6.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.21 0.31 0.43 0.22 0.12 0.27 0.31 -
P/RPS 0.28 0.43 0.64 0.40 0.17 0.39 0.45 -7.59%
P/EPS 8.11 5.96 7.10 -5.22 -0.54 -6.64 -2.31 -
EY 12.33 16.77 14.09 -19.16 -184.33 -15.06 -43.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.67 1.10 0.59 0.29 0.42 0.45 0.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 16/02/11 25/02/10 20/02/09 21/02/08 27/02/07 -
Price 0.20 0.32 0.44 0.22 0.23 0.27 0.36 -
P/RPS 0.27 0.45 0.66 0.40 0.33 0.39 0.52 -10.33%
P/EPS 7.73 6.15 7.26 -5.22 -1.04 -6.64 -2.68 -
EY 12.94 16.25 13.77 -19.16 -96.17 -15.06 -37.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.70 1.13 0.59 0.56 0.42 0.52 -3.11%

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