[ABRIC] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -73.18%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 33,566 24,479 17,133 12,751 19,430 47,659 59,071 -8.98%
PBT 203 459 730 -6,254 -13,728 5,882 20,522 -53.65%
Tax 533 79 -418 35 13,728 -2,185 -4,669 -
NP 736 538 312 -6,219 0 3,697 15,853 -40.03%
-
NP to SH 1,098 258 312 -6,219 -9,005 3,697 15,853 -35.90%
-
Tax Rate -262.56% -17.21% 57.26% - - 37.15% 22.75% -
Total Cost 32,830 23,941 16,821 18,970 19,430 43,962 43,218 -4.47%
-
Net Worth 0 56,290 56,425 7,117,299 110,128 113,891 62,437 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 0 56,290 56,425 7,117,299 110,128 113,891 62,437 -
NOSH 98,470 78,181 66,382 6,909,999 60,844 59,629 30,017 21.88%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 2.19% 2.20% 1.82% -48.77% 0.00% 7.76% 26.84% -
ROE 0.00% 0.46% 0.55% -0.09% -8.18% 3.25% 25.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.09 31.31 25.81 0.18 31.93 79.93 196.79 -25.32%
EPS 1.11 0.33 0.47 -9.42 -14.80 6.20 52.80 -47.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 0.85 1.03 1.81 1.91 2.08 -
Adjusted Per Share Value based on latest NOSH - 6,570,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.81 16.63 11.64 8.66 13.20 32.38 40.13 -8.98%
EPS 0.75 0.18 0.21 -4.23 -6.12 2.51 10.77 -35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3825 0.3834 48.3575 0.7483 0.7738 0.4242 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.36 0.64 0.95 1.54 1.86 10.40 -
P/RPS 1.00 1.15 2.48 514.82 4.82 2.33 5.28 -24.20%
P/EPS 30.49 109.09 136.17 -1,055.56 -10.41 30.00 19.69 7.55%
EY 3.28 0.92 0.73 -0.09 -9.61 3.33 5.08 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.50 0.75 0.92 0.85 0.97 5.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 17/08/05 20/08/04 22/08/03 30/08/02 27/08/01 26/07/00 -
Price 0.32 0.38 0.50 1.14 1.44 2.30 10.50 -
P/RPS 0.94 1.21 1.94 617.79 4.51 2.88 5.34 -25.12%
P/EPS 28.70 115.15 106.38 -1,266.67 -9.73 37.10 19.88 6.30%
EY 3.48 0.87 0.94 -0.08 -10.28 2.70 5.03 -5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.53 0.59 1.11 0.80 1.20 5.05 -

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