[ABRIC] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 139.19%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,362 1,278 216 78,748 76,094 73,888 62,512 -47.12%
PBT -2,820 890 -900 3,424 4,886 5,928 6,352 -
Tax 600 132 4,186 -778 -1,038 -172 -16 -
NP -2,220 1,022 3,286 2,646 3,848 5,756 6,336 -
-
NP to SH -2,220 1,022 3,186 2,892 3,224 5,502 6,020 -
-
Tax Rate - -14.83% - 22.72% 21.24% 2.90% 0.25% -
Total Cost 3,582 256 -3,070 76,102 72,246 68,132 56,176 -36.76%
-
Net Worth 89,376 89,770 49,472 46,549 55,477 41,561 40,595 14.04%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 89,376 89,770 49,472 46,549 55,477 41,561 40,595 14.04%
NOSH 144,155 138,108 98,944 99,041 118,036 98,956 99,013 6.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -163.00% 79.97% 1,521.30% 3.36% 5.06% 7.79% 10.14% -
ROE -2.48% 1.14% 6.44% 6.21% 5.81% 13.24% 14.83% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.94 0.93 0.22 79.51 64.47 74.67 63.14 -50.36%
EPS -1.54 0.74 3.22 2.92 3.26 5.56 6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.65 0.50 0.47 0.47 0.42 0.41 7.12%
Adjusted Per Share Value based on latest NOSH - 99,212
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.93 0.87 0.15 53.50 51.70 50.20 42.47 -47.07%
EPS -1.51 0.69 2.16 1.96 2.19 3.74 4.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6073 0.6099 0.3361 0.3163 0.3769 0.2824 0.2758 14.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.495 0.545 0.53 0.225 0.27 0.30 0.22 -
P/RPS 52.39 58.90 242.78 0.28 0.42 0.40 0.35 130.24%
P/EPS -32.14 73.65 16.46 7.71 9.89 5.40 3.62 -
EY -3.11 1.36 6.08 12.98 10.12 18.53 27.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 1.06 0.48 0.57 0.71 0.54 6.76%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 21/08/15 19/08/14 29/08/13 16/08/12 18/08/11 06/08/10 -
Price 0.505 0.49 0.675 0.245 0.28 0.30 0.22 -
P/RPS 53.45 52.95 309.20 0.31 0.43 0.40 0.35 131.01%
P/EPS -32.79 66.22 20.96 8.39 10.25 5.40 3.62 -
EY -3.05 1.51 4.77 11.92 9.75 18.53 27.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 1.35 0.52 0.60 0.71 0.54 6.98%

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