[ABRIC] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 41.8%
YoY- -14.35%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,132 1,045 74,611 70,598 66,514 53,858 69,346 -49.61%
PBT -3,463 515 3,808 6,324 6,015 -4,164 -21,852 -26.42%
Tax 72,234 1,634 -736 -944 54 -12 378 139.90%
NP 68,771 2,149 3,072 5,380 6,069 -4,176 -21,474 -
-
NP to SH 69,251 1,347 2,562 5,146 6,008 -4,173 -21,918 -
-
Tax Rate - -317.28% 19.33% 14.93% -0.90% - - -
Total Cost -67,639 -1,104 71,539 65,218 60,445 58,034 90,820 -
-
Net Worth 77,408 49,522 45,520 45,522 38,665 36,628 40,625 11.33%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 77,408 49,522 45,520 45,522 38,665 36,628 40,625 11.33%
NOSH 99,242 99,044 98,957 98,961 99,141 98,995 99,086 0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6,075.18% 205.65% 4.12% 7.62% 9.12% -7.75% -30.97% -
ROE 89.46% 2.72% 5.63% 11.30% 15.54% -11.39% -53.95% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.14 1.06 75.40 71.34 67.09 54.40 69.99 -49.63%
EPS 69.78 1.36 2.58 5.20 6.06 -4.21 -22.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.50 0.46 0.46 0.39 0.37 0.41 11.30%
Adjusted Per Share Value based on latest NOSH - 99,150
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.77 0.71 50.69 47.97 45.19 36.59 47.12 -49.60%
EPS 47.05 0.92 1.74 3.50 4.08 -2.84 -14.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5259 0.3365 0.3093 0.3093 0.2627 0.2489 0.276 11.33%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.705 0.29 0.21 0.31 0.43 0.22 0.12 -
P/RPS 61.81 27.49 0.28 0.43 0.64 0.40 0.17 167.03%
P/EPS 1.01 21.32 8.11 5.96 7.10 -5.22 -0.54 -
EY 98.98 4.69 12.33 16.77 14.09 -19.16 -184.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.58 0.46 0.67 1.10 0.59 0.29 20.76%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 25/02/14 25/02/13 28/02/12 16/02/11 25/02/10 20/02/09 -
Price 0.45 0.305 0.20 0.32 0.44 0.22 0.23 -
P/RPS 39.45 28.91 0.27 0.45 0.66 0.40 0.33 121.86%
P/EPS 0.64 22.43 7.73 6.15 7.26 -5.22 -1.04 -
EY 155.07 4.46 12.94 16.25 13.77 -19.16 -96.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.43 0.70 1.13 0.59 0.56 0.58%

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