[ABRIC] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
12-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1237.34%
YoY- 14.22%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 18,582 16,387 12,597 19,105 15,756 16,738 12,228 7.21%
PBT 1,553 1,348 -568 -1,724 -2,166 10 288 32.40%
Tax -28 -10 0 -5 1 547 79 -
NP 1,525 1,338 -568 -1,729 -2,165 557 367 26.78%
-
NP to SH 1,456 1,278 -481 -1,797 -2,095 814 104 55.21%
-
Tax Rate 1.80% 0.74% - - - -5,470.00% -27.43% -
Total Cost 17,057 15,049 13,165 20,834 17,921 16,181 11,861 6.23%
-
Net Worth 41,599 40,618 41,228 62,547 65,221 0 68,072 -7.87%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 41,599 40,618 41,228 62,547 65,221 0 68,072 -7.87%
NOSH 99,047 99,069 98,163 99,281 98,820 99,090 94,545 0.77%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.21% 8.17% -4.51% -9.05% -13.74% 3.33% 3.00% -
ROE 3.50% 3.15% -1.17% -2.87% -3.21% 0.00% 0.15% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 18.76 16.54 12.83 19.24 15.94 16.89 12.93 6.39%
EPS 1.47 1.29 -0.49 -1.81 -2.12 0.82 0.11 54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.42 0.63 0.66 0.00 0.72 -8.58%
Adjusted Per Share Value based on latest NOSH - 99,281
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.63 11.13 8.56 12.98 10.71 11.37 8.31 7.22%
EPS 0.99 0.87 -0.33 -1.22 -1.42 0.55 0.07 55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2826 0.276 0.2801 0.425 0.4431 0.00 0.4625 -7.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.30 0.22 0.28 0.15 0.32 0.34 0.36 -
P/RPS 1.60 1.33 2.18 0.78 2.01 2.01 2.78 -8.79%
P/EPS 20.41 17.05 -57.14 -8.29 -15.09 41.39 327.27 -37.01%
EY 4.90 5.86 -1.75 -12.07 -6.63 2.42 0.31 58.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.67 0.24 0.48 0.00 0.50 6.01%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 06/08/10 21/08/09 12/08/08 15/08/07 28/08/06 17/08/05 -
Price 0.30 0.22 0.17 0.12 0.29 0.32 0.38 -
P/RPS 1.60 1.33 1.32 0.62 1.82 1.89 2.94 -9.63%
P/EPS 20.41 17.05 -34.69 -6.63 -13.68 38.95 345.45 -37.57%
EY 4.90 5.86 -2.88 -15.08 -7.31 2.57 0.29 60.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 0.40 0.19 0.44 0.00 0.53 4.99%

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