[ABRIC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.85%
YoY- 105.18%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 65,540 68,628 55,437 36,568 25,366 40,621 88,405 -4.86%
PBT -5,229 806 1,373 1,458 -11,518 -40,904 8,198 -
Tax -64 700 102 -858 -53 11,962 -2,556 -45.89%
NP -5,293 1,506 1,476 600 -11,572 -28,941 5,642 -
-
NP to SH -5,370 1,898 609 600 -11,572 -28,941 5,642 -
-
Tax Rate - -86.85% -7.43% 58.85% - - 31.18% -
Total Cost 70,833 67,121 53,961 35,968 36,938 69,562 82,762 -2.55%
-
Net Worth 64,329 0 60,933 56,249 6,676,153 98,944 113,250 -8.99%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 64,329 0 60,933 56,249 6,676,153 98,944 113,250 -8.99%
NOSH 98,968 99,345 84,629 66,176 6,676,153 61,840 59,605 8.81%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -8.08% 2.20% 2.66% 1.64% -45.62% -71.25% 6.38% -
ROE -8.35% 0.00% 1.00% 1.07% -0.17% -29.25% 4.98% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 66.22 69.08 65.51 55.26 0.38 65.69 148.32 -12.57%
EPS -5.43 1.92 0.72 0.91 -17.52 -46.80 9.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.72 0.85 1.00 1.60 1.90 -16.36%
Adjusted Per Share Value based on latest NOSH - 65,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.53 46.63 37.67 24.85 17.24 27.60 60.07 -4.86%
EPS -3.65 1.29 0.41 0.41 -7.86 -19.66 3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4371 0.00 0.414 0.3822 45.3602 0.6723 0.7695 -8.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.29 0.31 0.32 0.50 0.94 0.93 1.70 -
P/RPS 0.44 0.45 0.49 0.90 247.39 1.42 1.15 -14.78%
P/EPS -5.34 16.22 44.44 55.15 -542.31 -1.99 17.96 -
EY -18.71 6.17 2.25 1.81 -0.18 -50.32 5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.44 0.59 0.94 0.58 0.89 -10.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 17/11/06 30/11/05 26/11/04 28/11/03 29/11/02 20/11/01 -
Price 0.29 0.33 0.32 0.65 0.94 1.07 1.93 -
P/RPS 0.44 0.48 0.49 1.18 247.39 1.63 1.30 -16.51%
P/EPS -5.34 17.27 44.44 71.69 -542.31 -2.29 20.39 -
EY -18.71 5.79 2.25 1.39 -0.18 -43.74 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.44 0.76 0.94 0.67 1.02 -12.74%

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