[ABRIC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 15.56%
YoY- 105.02%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,946 67,132 48,958 34,266 25,502 38,860 95,318 -6.67%
PBT -5,946 406 918 1,460 -12,508 -27,456 11,764 -
Tax -6 1,066 158 -836 70 27,456 -4,370 -66.64%
NP -5,952 1,472 1,076 624 -12,438 0 7,394 -
-
NP to SH -5,700 2,196 516 624 -12,438 -18,010 7,394 -
-
Tax Rate - -262.56% -17.21% 57.26% - - 37.15% -
Total Cost 68,898 65,660 47,882 33,642 37,940 38,860 87,924 -3.98%
-
Net Worth 65,312 0 56,290 56,425 7,117,299 110,128 113,891 -8.84%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 65,312 0 56,290 56,425 7,117,299 110,128 113,891 -8.84%
NOSH 98,958 98,470 78,181 66,382 6,909,999 60,844 59,629 8.80%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -9.46% 2.19% 2.20% 1.82% -48.77% 0.00% 7.76% -
ROE -8.73% 0.00% 0.92% 1.11% -0.17% -16.35% 6.49% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 63.61 68.17 62.62 51.62 0.37 63.87 159.85 -14.23%
EPS -5.76 2.22 0.66 0.94 -18.84 -29.60 12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.72 0.85 1.03 1.81 1.91 -16.22%
Adjusted Per Share Value based on latest NOSH - 65,555
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.77 45.61 33.26 23.28 17.33 26.40 64.76 -6.67%
EPS -3.87 1.49 0.35 0.42 -8.45 -12.24 5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4438 0.00 0.3825 0.3834 48.3575 0.7483 0.7738 -8.84%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.32 0.34 0.36 0.64 0.95 1.54 1.86 -
P/RPS 0.50 0.50 0.57 1.24 257.41 2.41 1.16 -13.08%
P/EPS -5.56 15.25 54.55 68.09 -527.78 -5.20 15.00 -
EY -18.00 6.56 1.83 1.47 -0.19 -19.22 6.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.50 0.75 0.92 0.85 0.97 -11.05%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 15/08/07 28/08/06 17/08/05 20/08/04 22/08/03 30/08/02 27/08/01 -
Price 0.29 0.32 0.38 0.50 1.14 1.44 2.30 -
P/RPS 0.46 0.47 0.61 0.97 308.89 2.25 1.44 -17.31%
P/EPS -5.03 14.35 57.58 53.19 -633.33 -4.86 18.55 -
EY -19.86 6.97 1.74 1.88 -0.16 -20.56 5.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.53 0.59 1.11 0.80 1.20 -15.39%

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