[ABRIC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 13.41%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 67,132 48,958 34,266 25,502 38,860 95,318 118,142 -8.98%
PBT 406 918 1,460 -12,508 -27,456 11,764 41,044 -53.65%
Tax 1,066 158 -836 70 27,456 -4,370 -9,338 -
NP 1,472 1,076 624 -12,438 0 7,394 31,706 -40.03%
-
NP to SH 2,196 516 624 -12,438 -18,010 7,394 31,706 -35.90%
-
Tax Rate -262.56% -17.21% 57.26% - - 37.15% 22.75% -
Total Cost 65,660 47,882 33,642 37,940 38,860 87,924 86,436 -4.47%
-
Net Worth 0 56,290 56,425 7,117,299 110,128 113,891 62,437 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 56,290 56,425 7,117,299 110,128 113,891 62,437 -
NOSH 98,470 78,181 66,382 6,909,999 60,844 59,629 30,017 21.88%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.19% 2.20% 1.82% -48.77% 0.00% 7.76% 26.84% -
ROE 0.00% 0.92% 1.11% -0.17% -16.35% 6.49% 50.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 68.17 62.62 51.62 0.37 63.87 159.85 393.57 -25.32%
EPS 2.22 0.66 0.94 -18.84 -29.60 12.40 105.60 -47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 0.85 1.03 1.81 1.91 2.08 -
Adjusted Per Share Value based on latest NOSH - 6,570,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 45.61 33.26 23.28 17.33 26.40 64.76 80.27 -8.98%
EPS 1.49 0.35 0.42 -8.45 -12.24 5.02 21.54 -35.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3825 0.3834 48.3575 0.7483 0.7738 0.4242 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.36 0.64 0.95 1.54 1.86 10.40 -
P/RPS 0.50 0.57 1.24 257.41 2.41 1.16 2.64 -24.20%
P/EPS 15.25 54.55 68.09 -527.78 -5.20 15.00 9.85 7.55%
EY 6.56 1.83 1.47 -0.19 -19.22 6.67 10.16 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.75 0.92 0.85 0.97 5.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 17/08/05 20/08/04 22/08/03 30/08/02 27/08/01 26/07/00 -
Price 0.32 0.38 0.50 1.14 1.44 2.30 10.50 -
P/RPS 0.47 0.61 0.97 308.89 2.25 1.44 2.67 -25.12%
P/EPS 14.35 57.58 53.19 -633.33 -4.86 18.55 9.94 6.30%
EY 6.97 1.74 1.88 -0.16 -20.56 5.39 10.06 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.59 1.11 0.80 1.20 5.05 -

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