[ABRIC] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -2138.37%
YoY- 81.83%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,460 15,587 18,042 14,105 13,272 20,207 16,504 0.94%
PBT 750 1,832 1,133 -3,352 -19,254 -543 -14,698 -
Tax 38 -142 62 17 22 1,019 -532 -
NP 788 1,690 1,195 -3,335 -19,232 476 -15,230 -
-
NP to SH 670 1,517 1,328 -3,506 -19,291 2 -15,752 -
-
Tax Rate -5.07% 7.75% -5.47% - - - - -
Total Cost 16,672 13,897 16,847 17,440 32,504 19,731 31,734 -10.16%
-
Net Worth 47,364 45,609 38,650 36,588 40,811 62,719 74,293 -7.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 47,364 45,609 38,650 36,588 40,811 62,719 74,293 -7.22%
NOSH 98,676 99,150 99,104 98,888 99,540 97,999 99,058 -0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.51% 10.84% 6.62% -23.64% -144.91% 2.36% -92.28% -
ROE 1.41% 3.33% 3.44% -9.58% -47.27% 0.00% -21.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.69 15.72 18.21 14.26 13.33 20.62 16.66 1.00%
EPS 0.68 1.53 1.34 -3.54 -19.38 0.00 -15.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.39 0.37 0.41 0.64 0.75 -7.16%
Adjusted Per Share Value based on latest NOSH - 98,888
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.86 10.59 12.26 9.58 9.02 13.73 11.21 0.94%
EPS 0.46 1.03 0.90 -2.38 -13.11 0.00 -10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.3099 0.2626 0.2486 0.2773 0.4261 0.5048 -7.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.21 0.31 0.43 0.22 0.12 0.27 0.31 -
P/RPS 1.19 1.97 2.36 1.54 0.90 1.31 1.86 -7.16%
P/EPS 30.93 20.26 32.09 -6.21 -0.62 13,230.00 -1.95 -
EY 3.23 4.94 3.12 -16.12 -161.50 0.01 -51.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.67 1.10 0.59 0.29 0.42 0.41 1.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 28/02/12 16/02/11 25/02/10 20/02/09 21/02/08 27/02/07 -
Price 0.20 0.32 0.44 0.22 0.23 0.27 0.36 -
P/RPS 1.13 2.04 2.42 1.54 1.73 1.31 2.16 -10.22%
P/EPS 29.46 20.92 32.84 -6.21 -1.19 13,230.00 -2.26 -
EY 3.39 4.78 3.05 -16.12 -84.26 0.01 -44.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 1.13 0.59 0.56 0.42 0.48 -2.19%

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