[ABRIC] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[ABRIC] ABRIC BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.53%
YoY- -17.31%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 38,110 31,473 33,566 24,479 17,133 12,751 19,430 11.87%
PBT -1,507 -2,973 203 459 730 -6,254 -13,728 -30.78%
Tax 111 -3 533 79 -418 35 13,728 -55.16%
NP -1,396 -2,976 736 538 312 -6,219 0 -
-
NP to SH -1,639 -2,850 1,098 258 312 -6,219 -9,005 -24.69%
-
Tax Rate - - -262.56% -17.21% 57.26% - - -
Total Cost 39,506 34,449 32,830 23,941 16,821 18,970 19,430 12.54%
-
Net Worth 62,579 65,312 0 56,290 56,425 7,117,299 110,128 -8.98%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 62,579 65,312 0 56,290 56,425 7,117,299 110,128 -8.98%
NOSH 99,333 98,958 98,470 78,181 66,382 6,909,999 60,844 8.50%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -3.66% -9.46% 2.19% 2.20% 1.82% -48.77% 0.00% -
ROE -2.62% -4.36% 0.00% 0.46% 0.55% -0.09% -8.18% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.37 31.80 34.09 31.31 25.81 0.18 31.93 3.10%
EPS -1.65 -2.88 1.11 0.33 0.47 -9.42 -14.80 -30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.00 0.72 0.85 1.03 1.81 -16.11%
Adjusted Per Share Value based on latest NOSH - 94,545
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 25.89 21.38 22.81 16.63 11.64 8.66 13.20 11.87%
EPS -1.11 -1.94 0.75 0.18 0.21 -4.23 -6.12 -24.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4252 0.4438 0.00 0.3825 0.3834 48.3575 0.7483 -8.98%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.15 0.32 0.34 0.36 0.64 0.95 1.54 -
P/RPS 0.39 1.01 1.00 1.15 2.48 514.82 4.82 -34.20%
P/EPS -9.09 -11.11 30.49 109.09 136.17 -1,055.56 -10.41 -2.23%
EY -11.00 -9.00 3.28 0.92 0.73 -0.09 -9.61 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.48 0.00 0.50 0.75 0.92 0.85 -18.98%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/08/08 15/08/07 28/08/06 17/08/05 20/08/04 22/08/03 30/08/02 -
Price 0.12 0.29 0.32 0.38 0.50 1.14 1.44 -
P/RPS 0.31 0.91 0.94 1.21 1.94 617.79 4.51 -35.97%
P/EPS -7.27 -10.07 28.70 115.15 106.38 -1,266.67 -9.73 -4.73%
EY -13.75 -9.93 3.48 0.87 0.94 -0.08 -10.28 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.44 0.00 0.53 0.59 1.11 0.80 -21.28%

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