[ABRIC] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 3.65%
YoY- 801.65%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 78,865 76,201 73,348 64,629 53,004 74,765 65,540 3.12%
PBT 3,469 4,077 5,989 6,509 -1,082 -3,464 -5,229 -
Tax -681 -1,032 -1,069 -10 -38 474 -64 48.25%
NP 2,788 3,045 4,920 6,498 -1,121 -2,989 -5,293 -
-
NP to SH 2,036 2,522 4,838 6,240 -889 -3,502 -5,370 -
-
Tax Rate 19.63% 25.31% 17.85% 0.15% - - - -
Total Cost 76,077 73,156 68,428 58,130 54,125 77,754 70,833 1.19%
-
Net Worth 49,577 45,566 42,635 41,644 41,811 61,461 64,329 -4.24%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 49,577 45,566 42,635 41,644 41,811 61,461 64,329 -4.24%
NOSH 99,155 99,057 99,152 99,152 99,552 99,132 98,968 0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.54% 4.00% 6.71% 10.06% -2.12% -4.00% -8.08% -
ROE 4.11% 5.54% 11.35% 14.98% -2.13% -5.70% -8.35% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 79.54 76.93 73.97 65.18 53.24 75.42 66.22 3.09%
EPS 2.05 2.55 4.88 6.29 -0.89 -3.53 -5.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.43 0.42 0.42 0.62 0.65 -4.27%
Adjusted Per Share Value based on latest NOSH - 98,816
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.58 51.77 49.84 43.91 36.01 50.80 44.53 3.12%
EPS 1.38 1.71 3.29 4.24 -0.60 -2.38 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3369 0.3096 0.2897 0.2829 0.2841 0.4176 0.4371 -4.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.295 0.25 0.30 0.23 0.27 0.10 0.29 -
P/RPS 0.00 0.32 0.41 0.35 0.51 0.13 0.44 -
P/EPS 14.37 9.82 6.15 3.65 -30.22 -2.83 -5.34 -
EY 6.96 10.19 16.27 27.36 -3.31 -35.33 -18.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.70 0.55 0.64 0.16 0.45 4.61%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 22/11/11 18/11/10 20/11/09 25/11/08 20/11/07 -
Price 0.295 0.22 0.30 0.32 0.20 0.08 0.29 -
P/RPS 0.00 0.29 0.41 0.49 0.38 0.11 0.44 -
P/EPS 14.37 8.64 6.15 5.08 -22.39 -2.26 -5.34 -
EY 6.96 11.58 16.27 19.67 -4.47 -44.17 -18.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.70 0.76 0.48 0.13 0.45 4.61%

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