[ABRIC] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -27.21%
YoY- -370.5%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,037 963 0 59,149 57,151 55,011 48,472 -47.28%
PBT -2,012 125 -1,299 2,602 3,058 4,492 4,882 -
Tax 600 397 4,302 -511 -774 -802 -8 -
NP -1,412 522 3,003 2,091 2,284 3,690 4,874 -
-
NP to SH -1,412 522 2,822 1,527 1,892 3,629 4,680 -
-
Tax Rate - -317.60% - 19.64% 25.31% 17.85% 0.16% -
Total Cost 2,449 441 -3,003 57,058 54,867 51,321 43,598 -38.08%
-
Net Worth 21,670 91,702 52,479 49,577 45,566 42,635 41,644 -10.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 23,115 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 21,670 91,702 52,479 49,577 45,566 42,635 41,644 -10.30%
NOSH 147,181 141,081 99,017 99,155 99,057 99,153 99,152 6.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -136.16% 54.21% 0.00% 3.54% 4.00% 6.71% 10.06% -
ROE -6.52% 0.57% 5.38% 3.08% 4.15% 8.51% 11.24% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.72 0.68 0.00 59.65 57.69 55.48 48.89 -50.45%
EPS -0.97 0.37 2.85 1.54 1.91 3.66 4.72 -
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.65 0.53 0.50 0.46 0.43 0.42 -15.75%
Adjusted Per Share Value based on latest NOSH - 147,181
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.70 0.65 0.00 40.19 38.83 37.38 32.93 -47.33%
EPS -0.96 0.35 1.92 1.04 1.29 2.47 3.18 -
DPS 15.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.6231 0.3566 0.3369 0.3096 0.2897 0.2829 -10.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.505 0.53 0.68 0.295 0.25 0.30 0.23 -
P/RPS 70.35 77.65 0.00 0.00 0.43 0.54 0.47 130.24%
P/EPS -51.67 143.24 23.86 19.16 13.09 8.20 4.87 -
EY -1.94 0.70 4.19 5.22 7.64 12.20 20.52 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.82 1.28 0.59 0.54 0.70 0.55 35.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 25/11/14 26/11/13 22/11/12 22/11/11 18/11/10 -
Price 0.505 0.55 0.62 0.295 0.22 0.30 0.32 -
P/RPS 70.35 80.58 0.00 0.00 0.38 0.54 0.65 118.14%
P/EPS -51.67 148.65 21.75 19.16 11.52 8.20 6.78 -
EY -1.94 0.67 4.60 5.22 8.68 12.20 14.75 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.85 1.17 0.59 0.48 0.70 0.76 28.14%

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