[ABRIC] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -99.98%
YoY- -96.7%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 332 315 54 20,065 18,321 18,362 14,869 -46.90%
PBT -556 240 -180 836 1,212 1,411 1,828 -
Tax 0 -229 608 -196 -228 -58 2 -
NP -556 11 428 640 984 1,353 1,830 -
-
NP to SH -556 11 333 610 856 1,295 1,732 -
-
Tax Rate - 95.42% - 23.44% 18.81% 4.11% -0.11% -
Total Cost 888 304 -374 19,425 17,337 17,009 13,039 -36.06%
-
Net Worth 89,815 72,600 49,949 46,241 45,786 39,541 38,598 15.09%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 89,815 72,600 49,949 46,241 45,786 39,541 38,598 15.09%
NOSH 142,564 110,000 97,941 98,387 99,534 98,854 98,971 6.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -167.47% 3.49% 792.59% 3.19% 5.37% 7.37% 12.31% -
ROE -0.62% 0.02% 0.67% 1.32% 1.87% 3.27% 4.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.23 0.29 0.06 20.39 18.41 18.57 15.02 -50.13%
EPS -0.39 0.01 0.34 0.62 0.86 1.31 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.51 0.47 0.46 0.40 0.39 8.31%
Adjusted Per Share Value based on latest NOSH - 110,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.23 0.21 0.04 13.63 12.45 12.48 10.10 -46.72%
EPS -0.38 0.01 0.23 0.41 0.58 0.88 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6102 0.4933 0.3394 0.3142 0.3111 0.2687 0.2623 15.09%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.49 0.51 0.285 0.255 0.31 0.35 0.18 -
P/RPS 210.41 178.10 516.91 1.25 1.68 1.88 1.20 136.39%
P/EPS -125.64 5,100.00 83.82 41.13 36.05 26.72 10.29 -
EY -0.80 0.02 1.19 2.43 2.77 3.74 9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.56 0.54 0.67 0.88 0.46 9.19%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 20/05/14 28/05/13 28/05/12 23/05/11 31/05/10 -
Price 0.495 0.50 0.365 0.255 0.31 0.30 0.16 -
P/RPS 212.56 174.60 662.01 1.25 1.68 1.62 1.06 141.73%
P/EPS -126.92 5,000.00 107.35 41.13 36.05 22.90 9.14 -
EY -0.79 0.02 0.93 2.43 2.77 4.37 10.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.72 0.54 0.67 0.75 0.41 11.53%

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