[ABRIC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -360.41%
YoY- 69.42%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,504 16,769 9,756 7,151 10,803 23,818 23,476 -5.70%
PBT -14,698 -1,559 35 -12,577 -33,567 2,535 1,223 -
Tax -532 420 -14 1,251 -3,469 1,427 -1,223 -12.94%
NP -15,230 -1,139 21 -11,326 -37,036 3,962 0 -
-
NP to SH -15,752 -917 21 -11,326 -37,036 3,962 -235 101.48%
-
Tax Rate - - 40.00% - - -56.29% 100.00% -
Total Cost 31,734 17,908 9,735 18,477 47,839 19,856 23,476 5.14%
-
Net Worth 74,293 76,865 65,166 5,591,500 73,244 115,258 84,867 -2.19%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 74,293 76,865 65,166 5,591,500 73,244 115,258 84,867 -2.19%
NOSH 99,058 96,082 76,666 6,578,235 65,986 60,030 44,903 14.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -92.28% -6.79% 0.22% -158.38% -342.83% 16.63% 0.00% -
ROE -21.20% -1.19% 0.03% -0.20% -50.56% 3.44% -0.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 16.66 17.45 12.73 0.11 16.37 39.68 52.28 -17.34%
EPS -15.90 -0.93 0.03 -17.15 -0.56 6.60 -0.40 84.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.80 0.85 0.85 1.11 1.92 1.89 -14.27%
Adjusted Per Share Value based on latest NOSH - 6,578,235
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.21 11.39 6.63 4.86 7.34 16.18 15.95 -5.70%
EPS -10.70 -0.62 0.01 -7.70 -25.16 2.69 -0.16 101.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.5223 0.4428 37.9906 0.4976 0.7831 0.5766 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.31 0.29 0.50 0.86 1.04 1.95 3.48 -
P/RPS 1.86 1.66 3.93 791.12 6.35 4.91 6.66 -19.14%
P/EPS -1.95 -30.39 1,825.40 -499.50 -1.85 29.55 -664.95 -62.14%
EY -51.30 -3.29 0.05 -0.20 -53.97 3.38 -0.15 164.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.36 0.59 1.01 0.94 1.02 1.84 -22.12%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 27/02/04 28/02/03 27/02/02 21/02/01 -
Price 0.36 0.31 0.55 0.82 0.87 1.90 3.46 -
P/RPS 2.16 1.78 4.32 754.32 5.31 4.79 6.62 -17.02%
P/EPS -2.26 -32.48 2,007.94 -476.26 -1.55 28.79 -661.13 -61.17%
EY -44.17 -3.08 0.05 -0.21 -64.51 3.47 -0.15 157.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.65 0.96 0.78 0.99 1.83 -19.98%

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