[ABRIC] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 75.55%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 67,312 49,004 33,640 25,220 36,852 96,012 64,204 0.79%
PBT 772 684 1,216 -14,748 -19,380 14,180 12,572 -37.17%
Tax -56 -68 -676 384 19,380 -4,788 -4,476 -51.80%
NP 716 616 540 -14,364 0 9,392 8,096 -33.23%
-
NP to SH 1,136 616 540 -14,364 -12,780 9,392 8,096 -27.90%
-
Tax Rate 7.25% 9.94% 55.59% - - 33.77% 35.60% -
Total Cost 66,596 48,388 33,100 39,584 36,852 86,620 56,108 2.89%
-
Net Worth 0 56,913 57,374 7,684,740 112,729 113,787 51,630 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 0 56,913 57,374 7,684,740 112,729 113,787 51,630 -
NOSH 101,666 66,956 67,499 7,181,999 60,283 60,205 30,017 22.53%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.06% 1.26% 1.61% -56.95% 0.00% 9.78% 12.61% -
ROE 0.00% 1.08% 0.94% -0.19% -11.34% 8.25% 15.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 66.21 73.19 49.84 0.35 61.13 159.47 213.89 -17.74%
EPS 1.16 0.92 0.80 -21.76 -21.20 15.60 26.80 -40.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.85 0.85 1.07 1.87 1.89 1.72 -
Adjusted Per Share Value based on latest NOSH - 7,181,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 45.73 33.30 22.86 17.14 25.04 65.23 43.62 0.79%
EPS 0.77 0.42 0.37 -9.76 -8.68 6.38 5.50 -27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3867 0.3898 52.2129 0.7659 0.7731 0.3508 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.33 0.37 0.75 0.68 1.95 2.50 20.70 -
P/RPS 0.50 0.51 1.50 193.65 3.19 1.57 9.68 -38.96%
P/EPS 29.53 40.22 93.75 -340.00 -9.20 16.03 76.75 -14.71%
EY 3.39 2.49 1.07 -0.29 -10.87 6.24 1.30 17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.88 0.64 1.04 1.32 12.03 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 20/05/05 25/05/04 30/05/03 14/05/02 21/05/01 12/05/00 -
Price 0.31 0.32 0.60 0.73 1.89 2.02 14.40 -
P/RPS 0.47 0.44 1.20 207.89 3.09 1.27 6.73 -35.81%
P/EPS 27.74 34.78 75.00 -365.00 -8.92 12.95 53.39 -10.33%
EY 3.60 2.88 1.33 -0.27 -11.22 7.72 1.87 11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.38 0.71 0.68 1.01 1.07 8.37 -

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