[ABRIC] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 141.5%
YoY- 583.8%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 20,065 18,321 18,362 14,869 12,916 19,005 15,717 4.15%
PBT 836 1,212 1,411 1,828 -387 217 -807 -
Tax -196 -228 -58 2 -22 116 -4 91.17%
NP 640 984 1,353 1,830 -409 333 -811 -
-
NP to SH 610 856 1,295 1,732 -358 158 -755 -
-
Tax Rate 23.44% 18.81% 4.11% -0.11% - -53.46% - -
Total Cost 19,425 17,337 17,009 13,039 13,325 18,672 16,528 2.72%
-
Net Worth 46,241 45,786 39,541 38,598 41,766 64,187 67,552 -6.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 46,241 45,786 39,541 38,598 41,766 64,187 67,552 -6.11%
NOSH 98,387 99,534 98,854 98,971 99,444 98,750 99,342 -0.16%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.19% 5.37% 7.37% 12.31% -3.17% 1.75% -5.16% -
ROE 1.32% 1.87% 3.27% 4.49% -0.86% 0.25% -1.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.39 18.41 18.57 15.02 12.99 19.25 15.82 4.31%
EPS 0.62 0.86 1.31 1.75 -0.36 0.16 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.46 0.40 0.39 0.42 0.65 0.68 -5.96%
Adjusted Per Share Value based on latest NOSH - 98,971
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 13.63 12.45 12.48 10.10 8.78 12.91 10.68 4.14%
EPS 0.41 0.58 0.88 1.18 -0.24 0.11 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3142 0.3111 0.2687 0.2623 0.2838 0.4361 0.459 -6.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.255 0.31 0.35 0.18 0.38 0.20 0.32 -
P/RPS 1.25 1.68 1.88 1.20 2.93 1.04 2.02 -7.68%
P/EPS 41.13 36.05 26.72 10.29 -105.56 125.00 -42.11 -
EY 2.43 2.77 3.74 9.72 -0.95 0.80 -2.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.88 0.46 0.90 0.31 0.47 2.33%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 31/05/10 28/05/09 27/05/08 30/05/07 -
Price 0.255 0.31 0.30 0.16 0.19 0.14 0.28 -
P/RPS 1.25 1.68 1.62 1.06 1.46 0.73 1.77 -5.62%
P/EPS 41.13 36.05 22.90 9.14 -52.78 87.50 -36.84 -
EY 2.43 2.77 4.37 10.94 -1.89 1.14 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.75 0.41 0.45 0.22 0.41 4.69%

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