[ABRIC] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.39%
YoY- 80.63%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,905 17,099 10,293 6,274 11,037 18,645 28,417 -7.40%
PBT 403 571 364 -2,385 -16,951 267 6,320 -36.77%
Tax -9 -2 -226 -75 4,251 268 -2,144 -59.81%
NP 394 569 138 -2,460 -12,700 535 4,176 -32.51%
-
NP to SH 326 199 138 -2,460 -12,700 535 4,176 -34.61%
-
Tax Rate 2.23% 0.35% 62.09% - - -100.37% 33.92% -
Total Cost 17,511 16,530 10,155 8,734 23,737 18,110 24,241 -5.27%
-
Net Worth 0 68,228 55,857 6,150,000 103,147 112,944 66,007 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 0 68,228 55,857 6,150,000 103,147 112,944 66,007 -
NOSH 97,826 94,761 65,714 6,150,000 64,467 59,444 44,903 13.85%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.20% 3.33% 1.34% -39.21% -115.07% 2.87% 14.70% -
ROE 0.00% 0.29% 0.25% -0.04% -12.31% 0.47% 6.33% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.30 18.04 15.66 0.10 17.12 31.37 63.28 -18.67%
EPS 0.33 0.21 0.21 -3.73 -19.70 0.90 9.30 -42.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 0.85 1.00 1.60 1.90 1.47 -
Adjusted Per Share Value based on latest NOSH - 6,150,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.17 11.62 6.99 4.26 7.50 12.67 19.31 -7.40%
EPS 0.22 0.14 0.09 -1.67 -8.63 0.36 2.84 -34.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4636 0.3795 41.7853 0.7008 0.7674 0.4485 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.31 0.32 0.50 0.94 0.93 1.70 6.15 -
P/RPS 1.69 1.77 3.19 921.42 5.43 5.42 9.72 -25.28%
P/EPS 93.02 152.38 238.10 -2,350.00 -4.72 188.89 66.13 5.84%
EY 1.07 0.66 0.42 -0.04 -21.18 0.53 1.51 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.59 0.94 0.58 0.89 4.18 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 30/11/05 26/11/04 28/11/03 29/11/02 20/11/01 24/11/00 -
Price 0.33 0.32 0.65 0.94 1.07 1.93 3.38 -
P/RPS 1.80 1.77 4.15 921.42 6.25 6.15 5.34 -16.56%
P/EPS 99.03 152.38 309.52 -2,350.00 -5.43 214.44 36.34 18.17%
EY 1.01 0.66 0.32 -0.04 -18.41 0.47 2.75 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.76 0.94 0.67 1.02 2.30 -

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