[ABRIC] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 135.76%
YoY- 117.41%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,104 18,067 17,216 14,240 17,964 17,682 17,905 1.08%
PBT 615 1,200 1,706 143 -1,091 -949 403 7.29%
Tax -255 -388 0 -7 245 -45 -9 74.51%
NP 360 812 1,706 136 -846 -994 394 -1.49%
-
NP to SH 280 878 1,670 172 -988 -1,178 326 -2.50%
-
Tax Rate 41.46% 32.33% 0.00% 4.90% - - 2.23% -
Total Cost 18,744 17,255 15,510 14,104 18,810 18,676 17,511 1.13%
-
Net Worth 46,000 42,902 41,502 42,494 61,256 64,344 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 46,000 42,902 41,502 42,494 61,256 64,344 0 -
NOSH 99,999 99,772 98,816 101,176 98,800 98,991 97,826 0.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.88% 4.49% 9.91% 0.96% -4.71% -5.62% 2.20% -
ROE 0.61% 2.05% 4.02% 0.40% -1.61% -1.83% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.10 18.11 17.42 14.07 18.18 17.86 18.30 0.71%
EPS 0.28 0.88 1.69 0.17 -1.00 -1.19 0.33 -2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.43 0.42 0.42 0.62 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 101,176
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.98 12.28 11.70 9.68 12.21 12.01 12.17 1.07%
EPS 0.19 0.60 1.13 0.12 -0.67 -0.80 0.22 -2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3125 0.2915 0.282 0.2887 0.4162 0.4372 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.25 0.30 0.23 0.27 0.10 0.29 0.31 -
P/RPS 1.31 1.66 1.32 1.92 0.55 1.62 1.69 -4.15%
P/EPS 89.29 34.09 13.61 158.82 -10.00 -24.37 93.02 -0.67%
EY 1.12 2.93 7.35 0.63 -10.00 -4.10 1.07 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.55 0.64 0.16 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 18/11/10 20/11/09 25/11/08 20/11/07 17/11/06 -
Price 0.22 0.30 0.32 0.20 0.08 0.29 0.33 -
P/RPS 1.15 1.66 1.84 1.42 0.44 1.62 1.80 -7.18%
P/EPS 78.57 34.09 18.93 117.65 -8.00 -24.37 99.03 -3.78%
EY 1.27 2.93 5.28 0.85 -12.50 -4.10 1.01 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.76 0.48 0.13 0.45 0.00 -

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