[ABRIC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 139.29%
YoY- -55.83%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 325 229 310 17,460 15,587 18,042 14,105 -46.64%
PBT -6,768 -2,164 826 750 1,832 1,133 -3,352 12.41%
Tax 4,222 67,932 -768 38 -142 62 17 150.60%
NP -2,546 65,768 58 788 1,690 1,195 -3,335 -4.39%
-
NP to SH -2,546 66,429 -180 670 1,517 1,328 -3,506 -5.19%
-
Tax Rate - - 92.98% -5.07% 7.75% -5.47% - -
Total Cost 2,871 -65,539 252 16,672 13,897 16,847 17,440 -25.95%
-
Net Worth 88,095 116,107 49,999 47,364 45,609 38,650 36,588 15.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 88,095 116,107 49,999 47,364 45,609 38,650 36,588 15.76%
NOSH 139,834 99,236 99,999 98,676 99,150 99,104 98,888 5.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -783.38% 28,719.65% 18.71% 4.51% 10.84% 6.62% -23.64% -
ROE -2.89% 57.21% -0.36% 1.41% 3.33% 3.44% -9.58% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.23 0.23 0.31 17.69 15.72 18.21 14.26 -49.71%
EPS -1.82 66.93 -0.18 0.68 1.53 1.34 -3.54 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.17 0.50 0.48 0.46 0.39 0.37 9.27%
Adjusted Per Share Value based on latest NOSH - 98,676
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.22 0.16 0.21 11.86 10.59 12.26 9.58 -46.67%
EPS -1.73 45.13 -0.12 0.46 1.03 0.90 -2.38 -5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5986 0.7889 0.3397 0.3218 0.3099 0.2626 0.2486 15.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.705 0.29 0.21 0.31 0.43 0.22 -
P/RPS 221.58 305.51 93.55 1.19 1.97 2.36 1.54 128.82%
P/EPS -28.29 1.05 -161.11 30.93 20.26 32.09 -6.21 28.73%
EY -3.54 94.95 -0.62 3.23 4.94 3.12 -16.12 -22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.60 0.58 0.44 0.67 1.10 0.59 5.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 27/02/15 25/02/14 25/02/13 28/02/12 16/02/11 25/02/10 -
Price 0.505 0.45 0.305 0.20 0.32 0.44 0.22 -
P/RPS 217.28 195.01 98.39 1.13 2.04 2.42 1.54 128.07%
P/EPS -27.74 0.67 -169.44 29.46 20.92 32.84 -6.21 28.31%
EY -3.61 148.76 -0.59 3.39 4.78 3.05 -16.12 -22.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.38 0.61 0.42 0.70 1.13 0.59 5.20%

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