[ABRIC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 93.89%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 16,828 12,251 8,410 6,305 9,213 24,003 16,051 0.79%
PBT 193 171 304 -3,687 -4,845 3,545 3,143 -37.17%
Tax -14 -17 -169 96 4,845 -1,197 -1,119 -51.80%
NP 179 154 135 -3,591 0 2,348 2,024 -33.23%
-
NP to SH 284 154 135 -3,591 -3,195 2,348 2,024 -27.90%
-
Tax Rate 7.25% 9.94% 55.59% - - 33.77% 35.60% -
Total Cost 16,649 12,097 8,275 9,896 9,213 21,655 14,027 2.89%
-
Net Worth 0 56,913 57,374 7,684,740 112,729 113,787 51,630 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 0 56,913 57,374 7,684,740 112,729 113,787 51,630 -
NOSH 101,666 66,956 67,499 7,181,999 60,283 60,205 30,017 22.53%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.06% 1.26% 1.61% -56.95% 0.00% 9.78% 12.61% -
ROE 0.00% 0.27% 0.24% -0.05% -2.83% 2.06% 3.92% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.55 18.30 12.46 0.09 15.28 39.87 53.47 -17.74%
EPS 0.29 0.23 0.20 -5.44 -5.30 3.90 6.70 -40.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.85 0.85 1.07 1.87 1.89 1.72 -
Adjusted Per Share Value based on latest NOSH - 7,181,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.43 8.32 5.71 4.28 6.26 16.31 10.91 0.77%
EPS 0.19 0.10 0.09 -2.44 -2.17 1.60 1.38 -28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3867 0.3898 52.2129 0.7659 0.7731 0.3508 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.33 0.37 0.75 0.68 1.95 2.50 20.70 -
P/RPS 1.99 2.02 6.02 774.59 12.76 6.27 38.71 -39.00%
P/EPS 118.13 160.87 375.00 -1,360.00 -36.79 64.10 307.00 -14.70%
EY 0.85 0.62 0.27 -0.07 -2.72 1.56 0.33 17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.88 0.64 1.04 1.32 12.03 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 20/05/05 25/05/04 30/05/03 14/05/02 21/05/01 12/05/00 -
Price 0.31 0.32 0.60 0.73 1.89 2.02 14.40 -
P/RPS 1.87 1.75 4.82 831.54 12.37 5.07 26.93 -35.87%
P/EPS 110.97 139.13 300.00 -1,460.00 -35.66 51.79 213.57 -10.33%
EY 0.90 0.72 0.33 -0.07 -2.80 1.93 0.47 11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.38 0.71 0.68 1.01 1.07 8.37 -

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