[ABRIC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.96%
YoY- 60.02%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 68,628 55,437 36,568 25,366 40,621 88,405 116,650 -8.45%
PBT 806 1,373 1,458 -11,518 -40,904 8,198 35,789 -46.84%
Tax 700 102 -858 -53 11,962 -2,556 -9,084 -
NP 1,506 1,476 600 -11,572 -28,941 5,642 26,705 -38.06%
-
NP to SH 1,898 609 600 -11,572 -28,941 5,642 26,705 -35.62%
-
Tax Rate -86.85% -7.43% 58.85% - - 31.18% 25.38% -
Total Cost 67,121 53,961 35,968 36,938 69,562 82,762 89,945 -4.75%
-
Net Worth 0 60,933 56,249 6,676,153 98,944 113,250 66,163 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 0 60,933 56,249 6,676,153 98,944 113,250 66,163 -
NOSH 99,345 84,629 66,176 6,676,153 61,840 59,605 45,008 14.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.20% 2.66% 1.64% -45.62% -71.25% 6.38% 22.89% -
ROE 0.00% 1.00% 1.07% -0.17% -29.25% 4.98% 40.36% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.08 65.51 55.26 0.38 65.69 148.32 259.17 -19.76%
EPS 1.92 0.72 0.91 -17.52 -46.80 9.47 59.33 -43.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 0.85 1.00 1.60 1.90 1.47 -
Adjusted Per Share Value based on latest NOSH - 6,150,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.63 37.67 24.85 17.24 27.60 60.07 79.26 -8.45%
EPS 1.29 0.41 0.41 -7.86 -19.66 3.83 18.14 -35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.414 0.3822 45.3602 0.6723 0.7695 0.4495 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.31 0.32 0.50 0.94 0.93 1.70 6.15 -
P/RPS 0.45 0.49 0.90 247.39 1.42 1.15 2.37 -24.17%
P/EPS 16.22 44.44 55.15 -542.31 -1.99 17.96 10.37 7.73%
EY 6.17 2.25 1.81 -0.18 -50.32 5.57 9.65 -7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.59 0.94 0.58 0.89 4.18 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 30/11/05 26/11/04 28/11/03 29/11/02 20/11/01 24/11/00 -
Price 0.33 0.32 0.65 0.94 1.07 1.93 3.38 -
P/RPS 0.48 0.49 1.18 247.39 1.63 1.30 1.30 -15.29%
P/EPS 17.27 44.44 71.69 -542.31 -2.29 20.39 5.70 20.28%
EY 5.79 2.25 1.39 -0.18 -43.74 4.91 17.55 -16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.76 0.94 0.67 1.02 2.30 -

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