[ABRIC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 102.7%
YoY- 103.76%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 62,868 67,312 49,004 33,640 25,220 36,852 96,012 -6.81%
PBT -3,228 772 684 1,216 -14,748 -19,380 14,180 -
Tax -16 -56 -68 -676 384 19,380 -4,788 -61.31%
NP -3,244 716 616 540 -14,364 0 9,392 -
-
NP to SH -3,020 1,136 616 540 -14,364 -12,780 9,392 -
-
Tax Rate - 7.25% 9.94% 55.59% - - 33.77% -
Total Cost 66,112 66,596 48,388 33,100 39,584 36,852 86,620 -4.40%
-
Net Worth 67,552 0 56,913 57,374 7,684,740 112,729 113,787 -8.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 67,552 0 56,913 57,374 7,684,740 112,729 113,787 -8.31%
NOSH 99,342 101,666 66,956 67,499 7,181,999 60,283 60,205 8.70%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -5.16% 1.06% 1.26% 1.61% -56.95% 0.00% 9.78% -
ROE -4.47% 0.00% 1.08% 0.94% -0.19% -11.34% 8.25% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 63.28 66.21 73.19 49.84 0.35 61.13 159.47 -14.27%
EPS -3.04 1.16 0.92 0.80 -21.76 -21.20 15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.00 0.85 0.85 1.07 1.87 1.89 -15.65%
Adjusted Per Share Value based on latest NOSH - 67,499
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 42.71 45.73 33.30 22.86 17.14 25.04 65.23 -6.81%
EPS -2.05 0.77 0.42 0.37 -9.76 -8.68 6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.00 0.3867 0.3898 52.2129 0.7659 0.7731 -8.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.32 0.33 0.37 0.75 0.68 1.95 2.50 -
P/RPS 0.51 0.50 0.51 1.50 193.65 3.19 1.57 -17.08%
P/EPS -10.53 29.53 40.22 93.75 -340.00 -9.20 16.03 -
EY -9.50 3.39 2.49 1.07 -0.29 -10.87 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.44 0.88 0.64 1.04 1.32 -15.80%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 13/06/06 20/05/05 25/05/04 30/05/03 14/05/02 21/05/01 -
Price 0.28 0.31 0.32 0.60 0.73 1.89 2.02 -
P/RPS 0.44 0.47 0.44 1.20 207.89 3.09 1.27 -16.18%
P/EPS -9.21 27.74 34.78 75.00 -365.00 -8.92 12.95 -
EY -10.86 3.60 2.88 1.33 -0.27 -11.22 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.00 0.38 0.71 0.68 1.01 1.07 -14.76%

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