[ABRIC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.11%
YoY- -45.41%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,328 1,260 216 80,260 73,284 73,448 59,476 -46.90%
PBT -2,224 960 -720 3,344 4,848 5,644 7,312 -
Tax 0 -916 2,432 -784 -912 -232 8 -
NP -2,224 44 1,712 2,560 3,936 5,412 7,320 -
-
NP to SH -2,224 44 1,332 2,440 3,424 5,180 6,928 -
-
Tax Rate - 95.42% - 23.44% 18.81% 4.11% -0.11% -
Total Cost 3,552 1,216 -1,496 77,700 69,348 68,036 52,156 -36.06%
-
Net Worth 89,815 72,600 49,949 46,241 45,786 39,541 38,598 15.09%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 89,815 72,600 49,949 46,241 45,786 39,541 38,598 15.09%
NOSH 142,564 110,000 97,941 98,387 99,534 98,854 98,971 6.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -167.47% 3.49% 792.59% 3.19% 5.37% 7.37% 12.31% -
ROE -2.48% 0.06% 2.67% 5.28% 7.48% 13.10% 17.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.93 1.15 0.22 81.58 73.63 74.30 60.09 -50.04%
EPS -1.56 0.04 1.36 2.48 3.44 5.24 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.51 0.47 0.46 0.40 0.39 8.31%
Adjusted Per Share Value based on latest NOSH - 97,941
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.90 0.86 0.15 54.53 49.79 49.90 40.41 -46.92%
EPS -1.51 0.03 0.91 1.66 2.33 3.52 4.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6102 0.4933 0.3394 0.3142 0.3111 0.2687 0.2623 15.09%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.49 0.51 0.285 0.255 0.31 0.35 0.18 -
P/RPS 52.60 44.52 129.23 0.31 0.42 0.47 0.30 136.39%
P/EPS -31.41 1,275.00 20.96 10.28 9.01 6.68 2.57 -
EY -3.18 0.08 4.77 9.73 11.10 14.97 38.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.56 0.54 0.67 0.88 0.46 9.19%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 20/05/14 28/05/13 28/05/12 23/05/11 31/05/10 -
Price 0.495 0.50 0.365 0.255 0.31 0.30 0.16 -
P/RPS 53.14 43.65 165.50 0.31 0.42 0.40 0.27 140.98%
P/EPS -31.73 1,250.00 26.84 10.28 9.01 5.73 2.29 -
EY -3.15 0.08 3.73 9.73 11.10 17.47 43.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.72 0.54 0.67 0.75 0.41 11.53%

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