[ABRIC] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -81.85%
YoY- -530.69%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 12,228 8,723 6,446 10,217 23,656 43,020 0 -100.00%
PBT 288 426 -2,567 -8,883 2,337 17,379 0 -100.00%
Tax 79 -249 -61 8,883 -988 -3,550 0 -100.00%
NP 367 177 -2,628 0 1,349 13,829 0 -100.00%
-
NP to SH 104 177 -2,628 -5,810 1,349 13,829 0 -100.00%
-
Tax Rate -27.43% 58.45% - - 42.28% 20.43% - -
Total Cost 11,861 8,546 9,074 10,217 22,307 29,191 0 -100.00%
-
Net Worth 68,072 55,722 6,767,099 110,695 117,117 62,464 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 68,072 55,722 6,767,099 110,695 117,117 62,464 0 -100.00%
NOSH 94,545 65,555 6,570,000 61,157 61,318 30,031 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.00% 2.03% -40.77% 0.00% 5.70% 32.15% 0.00% -
ROE 0.15% 0.32% -0.04% -5.25% 1.15% 22.14% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 12.93 13.31 0.10 16.71 38.58 143.25 0.00 -100.00%
EPS 0.11 0.27 -3.98 -9.50 2.20 46.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 1.03 1.81 1.91 2.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 61,157
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.31 5.93 4.38 6.94 16.07 29.23 0.00 -100.00%
EPS 0.07 0.12 -1.79 -3.95 0.92 9.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.3786 45.9781 0.7521 0.7957 0.4244 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.36 0.64 0.95 1.54 1.86 10.40 0.00 -
P/RPS 2.78 4.81 968.27 9.22 4.82 7.26 0.00 -100.00%
P/EPS 327.27 237.04 -2,375.00 -16.21 84.55 22.58 0.00 -100.00%
EY 0.31 0.42 -0.04 -6.17 1.18 4.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.92 0.85 0.97 5.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 20/08/04 22/08/03 30/08/02 27/08/01 26/07/00 - -
Price 0.38 0.50 1.14 1.44 2.30 10.50 0.00 -
P/RPS 2.94 3.76 1,161.93 8.62 5.96 7.33 0.00 -100.00%
P/EPS 345.45 185.19 -2,850.00 -15.16 104.55 22.80 0.00 -100.00%
EY 0.29 0.54 -0.04 -6.60 0.96 4.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 1.11 0.80 1.20 5.05 0.00 -100.00%

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