[ABRIC] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.1%
YoY- 84.81%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,382 1,284 0 78,865 76,201 73,348 64,629 -47.28%
PBT -2,682 166 -1,732 3,469 4,077 5,989 6,509 -
Tax 800 529 5,736 -681 -1,032 -1,069 -10 -
NP -1,882 696 4,004 2,788 3,045 4,920 6,498 -
-
NP to SH -1,882 696 3,762 2,036 2,522 4,838 6,240 -
-
Tax Rate - -318.67% - 19.63% 25.31% 17.85% 0.15% -
Total Cost 3,265 588 -4,004 76,077 73,156 68,428 58,130 -38.08%
-
Net Worth 21,670 91,702 52,479 49,577 45,566 42,635 41,644 -10.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 30,820 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 21,670 91,702 52,479 49,577 45,566 42,635 41,644 -10.30%
NOSH 147,181 141,081 99,017 99,155 99,057 99,152 99,152 6.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -136.16% 54.21% 0.00% 3.54% 4.00% 6.71% 10.06% -
ROE -8.69% 0.76% 7.17% 4.11% 5.54% 11.35% 14.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.96 0.91 0.00 79.54 76.93 73.97 65.18 -50.45%
EPS -1.29 0.49 3.80 2.05 2.55 4.88 6.29 -
DPS 21.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.65 0.53 0.50 0.46 0.43 0.42 -15.75%
Adjusted Per Share Value based on latest NOSH - 99,112
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.94 0.87 0.00 53.58 51.77 49.84 43.91 -47.27%
EPS -1.28 0.47 2.56 1.38 1.71 3.29 4.24 -
DPS 20.94 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.6231 0.3566 0.3369 0.3096 0.2897 0.2829 -10.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.505 0.53 0.68 0.295 0.25 0.30 0.23 -
P/RPS 52.77 58.23 0.00 0.00 0.32 0.41 0.35 130.52%
P/EPS -38.75 107.43 17.89 14.37 9.82 6.15 3.65 -
EY -2.58 0.93 5.59 6.96 10.19 16.27 27.36 -
DY 42.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.82 1.28 0.59 0.54 0.70 0.55 35.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 25/11/14 26/11/13 22/11/12 22/11/11 18/11/10 -
Price 0.505 0.55 0.62 0.295 0.22 0.30 0.32 -
P/RPS 52.77 60.43 0.00 0.00 0.29 0.41 0.49 117.96%
P/EPS -38.75 111.49 16.32 14.37 8.64 6.15 5.08 -
EY -2.58 0.90 6.13 6.96 11.58 16.27 19.67 -
DY 42.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.85 1.17 0.59 0.48 0.70 0.76 28.14%

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