[ABRIC] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 93.31%
YoY- 325.58%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 51,026 76,220 62,946 67,132 48,958 34,266 25,502 12.24%
PBT -1,910 -3,014 -5,946 406 918 1,460 -12,508 -26.86%
Tax -44 222 -6 1,066 158 -836 70 -
NP -1,954 -2,792 -5,952 1,472 1,076 624 -12,438 -26.52%
-
NP to SH -1,678 -3,278 -5,700 2,196 516 624 -12,438 -28.36%
-
Tax Rate - - - -262.56% -17.21% 57.26% - -
Total Cost 52,980 79,012 68,898 65,660 47,882 33,642 37,940 5.71%
-
Net Worth 41,456 62,579 65,312 0 56,290 56,425 7,117,299 -57.54%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 41,456 62,579 65,312 0 56,290 56,425 7,117,299 -57.54%
NOSH 98,705 99,333 98,958 98,470 78,181 66,382 6,909,999 -50.71%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -3.83% -3.66% -9.46% 2.19% 2.20% 1.82% -48.77% -
ROE -4.05% -5.24% -8.73% 0.00% 0.92% 1.11% -0.17% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 51.69 76.73 63.61 68.17 62.62 51.62 0.37 127.61%
EPS -1.70 -3.30 -5.76 2.22 0.66 0.94 -18.84 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.63 0.66 0.00 0.72 0.85 1.03 -13.87%
Adjusted Per Share Value based on latest NOSH - 99,090
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 34.67 51.79 42.77 45.61 33.26 23.28 17.33 12.23%
EPS -1.14 -2.23 -3.87 1.49 0.35 0.42 -8.45 -28.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2817 0.4252 0.4438 0.00 0.3825 0.3834 48.3575 -57.54%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.28 0.15 0.32 0.34 0.36 0.64 0.95 -
P/RPS 0.54 0.20 0.50 0.50 0.57 1.24 257.41 -64.18%
P/EPS -16.47 -4.55 -5.56 15.25 54.55 68.09 -527.78 -43.86%
EY -6.07 -22.00 -18.00 6.56 1.83 1.47 -0.19 78.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.24 0.48 0.00 0.50 0.75 0.92 -5.14%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 12/08/08 15/08/07 28/08/06 17/08/05 20/08/04 22/08/03 -
Price 0.17 0.12 0.29 0.32 0.38 0.50 1.14 -
P/RPS 0.33 0.16 0.46 0.47 0.61 0.97 308.89 -67.99%
P/EPS -10.00 -3.64 -5.03 14.35 57.58 53.19 -633.33 -49.88%
EY -10.00 -27.50 -19.86 6.97 1.74 1.88 -0.16 99.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.19 0.44 0.00 0.53 0.59 1.11 -15.62%

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