[ABRIC] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -72.87%
YoY- 65.94%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 67,975 58,348 37,182 26,176 40,823 90,122 110,964 -7.83%
PBT -14,093 -530 1,129 -21,216 -64,245 8,684 28,065 -
Tax -7 498 -658 1,211 5,503 -490 -8,271 -69.22%
NP -14,100 -32 471 -20,005 -58,742 8,194 19,794 -
-
NP to SH -13,284 -460 471 -20,005 -58,742 8,194 19,794 -
-
Tax Rate - - 58.28% - - 5.64% 29.47% -
Total Cost 82,075 58,380 36,711 46,181 99,565 81,928 91,170 -1.73%
-
Net Worth 68,340 78,287 64,380 5,561,359 70,605 114,835 85,066 -3.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 68,340 78,287 64,380 5,561,359 70,605 114,835 85,066 -3.58%
NOSH 99,043 87,962 65,694 6,620,666 63,040 59,810 45,008 14.04%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -20.74% -0.05% 1.27% -76.42% -143.89% 9.09% 17.84% -
ROE -19.44% -0.59% 0.73% -0.36% -83.20% 7.14% 23.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 68.63 66.33 56.60 0.40 64.76 150.68 246.54 -19.18%
EPS -13.41 -0.46 0.71 -30.29 -0.93 13.70 36.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.89 0.98 0.84 1.12 1.92 1.89 -15.45%
Adjusted Per Share Value based on latest NOSH - 6,578,235
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.18 39.64 25.26 17.78 27.74 61.23 75.39 -7.84%
EPS -9.03 -0.31 0.32 -13.59 -39.91 5.57 13.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4643 0.5319 0.4374 37.7859 0.4797 0.7802 0.578 -3.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.31 0.29 0.50 0.86 1.04 1.95 3.48 -
P/RPS 0.45 0.44 0.88 217.52 1.61 1.29 1.41 -17.32%
P/EPS -2.31 -55.45 69.74 -284.62 -1.12 14.23 7.91 -
EY -43.27 -1.80 1.43 -0.35 -89.60 7.03 12.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.51 1.02 0.93 1.02 1.84 -20.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 27/02/04 28/02/03 27/02/02 21/02/01 -
Price 0.36 0.31 0.55 0.82 0.87 1.90 3.46 -
P/RPS 0.52 0.47 0.97 207.40 1.34 1.26 1.40 -15.20%
P/EPS -2.68 -59.28 76.71 -271.38 -0.93 13.87 7.87 -
EY -37.26 -1.69 1.30 -0.37 -107.11 7.21 12.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.56 0.98 0.78 0.99 1.83 -18.91%

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