[ABRIC] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -141.04%
YoY- -612.9%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 41,578 27,426 19,025 30,466 66,304 87,488 34,328 -0.20%
PBT 1,030 1,094 -8,639 -30,678 6,149 26,842 7,197 2.08%
Tax 77 -644 -40 8,972 -1,917 -6,813 36 -0.80%
NP 1,107 450 -8,679 -21,706 4,232 20,029 7,233 2.01%
-
NP to SH 457 450 -8,679 -21,706 4,232 20,029 7,233 2.97%
-
Tax Rate -7.48% 58.87% - - 31.18% 25.38% -0.50% -
Total Cost 40,471 26,976 27,704 52,172 62,072 67,459 27,095 -0.42%
-
Net Worth 60,933 56,250 6,676,154 98,944 113,250 66,163 50,099 -0.20%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 60,933 56,250 6,676,154 98,944 113,250 66,163 50,099 -0.20%
NOSH 84,629 66,176 6,676,154 61,840 59,605 45,008 29,999 -1.09%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.66% 1.64% -45.62% -71.25% 6.38% 22.89% 21.07% -
ROE 0.75% 0.80% -0.13% -21.94% 3.74% 30.27% 14.44% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 49.13 41.44 0.28 49.27 111.24 194.38 114.43 0.90%
EPS 0.54 0.68 -13.14 -35.10 7.10 44.50 24.11 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 1.00 1.60 1.90 1.47 1.67 0.89%
Adjusted Per Share Value based on latest NOSH - 64,467
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 28.25 18.63 12.93 20.70 45.05 59.44 23.32 -0.20%
EPS 0.31 0.31 -5.90 -14.75 2.88 13.61 4.91 2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.3822 45.3602 0.6723 0.7695 0.4495 0.3404 -0.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.32 0.50 0.94 0.93 1.70 6.15 0.00 -
P/RPS 0.65 1.21 329.86 1.89 1.53 3.16 0.00 -100.00%
P/EPS 59.26 73.53 -723.08 -2.65 23.94 13.82 0.00 -100.00%
EY 1.69 1.36 -0.14 -37.74 4.18 7.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.94 0.58 0.89 4.18 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 26/11/04 28/11/03 29/11/02 20/11/01 24/11/00 30/11/99 -
Price 0.32 0.65 0.94 1.07 1.93 3.38 0.00 -
P/RPS 0.65 1.57 329.86 2.17 1.74 1.74 0.00 -100.00%
P/EPS 59.26 95.59 -723.08 -3.05 27.18 7.60 0.00 -100.00%
EY 1.69 1.05 -0.14 -32.80 3.68 13.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.76 0.94 0.67 1.02 2.30 0.00 -100.00%

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