[ABRIC] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 25.04%
YoY- 69.69%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 66,514 53,858 69,346 69,362 67,975 58,348 37,182 10.17%
PBT 6,015 -4,164 -21,852 -4,465 -14,093 -530 1,129 32.14%
Tax 54 -12 378 971 -7 498 -658 -
NP 6,069 -4,176 -21,474 -3,494 -14,100 -32 471 53.08%
-
NP to SH 6,008 -4,173 -21,918 -4,026 -13,284 -460 471 52.82%
-
Tax Rate -0.90% - - - - - 58.28% -
Total Cost 60,445 58,034 90,820 72,856 82,075 58,380 36,711 8.66%
-
Net Worth 38,665 36,628 40,625 63,355 68,340 78,287 64,380 -8.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 38,665 36,628 40,625 63,355 68,340 78,287 64,380 -8.14%
NOSH 99,141 98,995 99,086 98,992 99,043 87,962 65,694 7.09%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.12% -7.75% -30.97% -5.04% -20.74% -0.05% 1.27% -
ROE 15.54% -11.39% -53.95% -6.35% -19.44% -0.59% 0.73% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 67.09 54.40 69.99 70.07 68.63 66.33 56.60 2.87%
EPS 6.06 -4.21 -22.12 -4.06 -13.41 -0.46 0.71 42.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.41 0.64 0.69 0.89 0.98 -14.22%
Adjusted Per Share Value based on latest NOSH - 97,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.19 36.59 47.12 47.13 46.18 39.64 25.26 10.17%
EPS 4.08 -2.84 -14.89 -2.74 -9.03 -0.31 0.32 52.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2627 0.2489 0.276 0.4305 0.4643 0.5319 0.4374 -8.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.43 0.22 0.12 0.27 0.31 0.29 0.50 -
P/RPS 0.64 0.40 0.17 0.39 0.45 0.44 0.88 -5.16%
P/EPS 7.10 -5.22 -0.54 -6.64 -2.31 -55.45 69.74 -31.65%
EY 14.09 -19.16 -184.33 -15.06 -43.27 -1.80 1.43 46.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.59 0.29 0.42 0.45 0.33 0.51 13.66%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 25/02/10 20/02/09 21/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.44 0.22 0.23 0.27 0.36 0.31 0.55 -
P/RPS 0.66 0.40 0.33 0.39 0.52 0.47 0.97 -6.21%
P/EPS 7.26 -5.22 -1.04 -6.64 -2.68 -59.28 76.71 -32.48%
EY 13.77 -19.16 -96.17 -15.06 -37.26 -1.69 1.30 48.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.59 0.56 0.42 0.52 0.35 0.56 12.40%

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