[ABRIC] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 20.5%
YoY- 74.61%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,151 55,011 48,472 39,753 56,074 49,155 51,471 1.75%
PBT 3,058 4,492 4,882 -812 -2,598 -3,922 605 30.97%
Tax -774 -802 -8 -29 356 -48 525 -
NP 2,284 3,690 4,874 -841 -2,242 -3,970 1,130 12.43%
-
NP to SH 1,892 3,629 4,680 -667 -2,627 -4,028 1,424 4.84%
-
Tax Rate 25.31% 17.85% 0.16% - - - -86.78% -
Total Cost 54,867 51,321 43,598 40,594 58,316 53,125 50,341 1.44%
-
Net Worth 45,566 42,635 41,644 41,811 61,461 64,329 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 45,566 42,635 41,644 41,811 61,461 64,329 0 -
NOSH 99,057 99,153 99,152 99,552 99,132 98,968 99,345 -0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.00% 6.71% 10.06% -2.12% -4.00% -8.08% 2.20% -
ROE 4.15% 8.51% 11.24% -1.60% -4.27% -6.26% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.69 55.48 48.89 39.93 56.56 49.67 51.81 1.80%
EPS 1.91 3.66 4.72 -0.67 -2.65 -4.07 1.44 4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.42 0.42 0.62 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 101,176
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.83 37.38 32.93 27.01 38.10 33.40 34.97 1.75%
EPS 1.29 2.47 3.18 -0.45 -1.78 -2.74 0.97 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3096 0.2897 0.2829 0.2841 0.4176 0.4371 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.30 0.23 0.27 0.10 0.29 0.31 -
P/RPS 0.43 0.54 0.47 0.68 0.18 0.58 0.60 -5.39%
P/EPS 13.09 8.20 4.87 -40.30 -3.77 -7.13 21.63 -8.02%
EY 7.64 12.20 20.52 -2.48 -26.50 -14.03 4.62 8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.55 0.64 0.16 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 18/11/10 20/11/09 25/11/08 20/11/07 17/11/06 -
Price 0.22 0.30 0.32 0.20 0.08 0.29 0.33 -
P/RPS 0.38 0.54 0.65 0.50 0.14 0.58 0.64 -8.31%
P/EPS 11.52 8.20 6.78 -29.85 -3.02 -7.13 23.02 -10.88%
EY 8.68 12.20 14.75 -3.35 -33.13 -14.03 4.34 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.76 0.48 0.13 0.45 0.00 -

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