[ABRIC] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.46%
YoY- 1417.28%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 356 324 0 19,775 19,104 18,067 17,216 -47.57%
PBT -602 -320 -774 890 615 1,200 1,706 -
Tax 300 331 2,134 -122 -255 -388 0 -
NP -302 11 1,360 768 360 812 1,706 -
-
NP to SH -302 11 1,229 81 280 878 1,670 -
-
Tax Rate - - - 13.71% 41.46% 32.33% 0.00% -
Total Cost 658 313 -1,360 19,007 18,744 17,255 15,510 -40.91%
-
Net Worth 21,670 90,277 52,529 50,625 46,000 42,902 41,502 -10.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 23,115 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 21,670 90,277 52,529 50,625 46,000 42,902 41,502 -10.25%
NOSH 147,181 138,888 99,112 101,250 99,999 99,772 98,816 6.85%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -84.83% 3.40% 0.00% 3.88% 1.88% 4.49% 9.91% -
ROE -1.39% 0.01% 2.34% 0.16% 0.61% 2.05% 4.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.25 0.23 0.00 19.53 19.10 18.11 17.42 -50.67%
EPS -0.20 0.00 1.24 0.08 0.28 0.88 1.69 -
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.65 0.53 0.50 0.46 0.43 0.42 -15.75%
Adjusted Per Share Value based on latest NOSH - 99,112
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.24 0.22 0.00 13.44 12.98 12.28 11.70 -47.64%
EPS -0.21 0.01 0.84 0.06 0.19 0.60 1.13 -
DPS 15.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.6134 0.3569 0.344 0.3125 0.2915 0.282 -10.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.505 0.53 0.68 0.295 0.25 0.30 0.23 -
P/RPS 204.93 227.19 0.00 0.00 1.31 1.66 1.32 131.65%
P/EPS -241.58 6,691.92 54.84 368.75 89.29 34.09 13.61 -
EY -0.41 0.01 1.82 0.27 1.12 2.93 7.35 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.82 1.28 0.59 0.54 0.70 0.55 35.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 25/11/14 26/11/13 22/11/12 22/11/11 18/11/10 -
Price 0.505 0.55 0.62 0.295 0.22 0.30 0.32 -
P/RPS 204.93 235.77 0.00 0.00 1.15 1.66 1.84 119.18%
P/EPS -241.58 6,944.44 50.00 368.75 78.57 34.09 18.93 -
EY -0.41 0.01 2.00 0.27 1.27 2.93 5.28 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.85 1.17 0.59 0.48 0.70 0.76 28.14%

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