[ABRIC] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 98.14%
YoY- -326.58%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 18,321 18,362 14,869 12,916 19,005 15,717 16,828 1.42%
PBT 1,212 1,411 1,828 -387 217 -807 193 35.79%
Tax -228 -58 2 -22 116 -4 -14 59.14%
NP 984 1,353 1,830 -409 333 -811 179 32.81%
-
NP to SH 856 1,295 1,732 -358 158 -755 284 20.16%
-
Tax Rate 18.81% 4.11% -0.11% - -53.46% - 7.25% -
Total Cost 17,337 17,009 13,039 13,325 18,672 16,528 16,649 0.67%
-
Net Worth 45,786 39,541 38,598 41,766 64,187 67,552 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 45,786 39,541 38,598 41,766 64,187 67,552 0 -
NOSH 99,534 98,854 98,971 99,444 98,750 99,342 101,666 -0.35%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.37% 7.37% 12.31% -3.17% 1.75% -5.16% 1.06% -
ROE 1.87% 3.27% 4.49% -0.86% 0.25% -1.12% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.41 18.57 15.02 12.99 19.25 15.82 16.55 1.78%
EPS 0.86 1.31 1.75 -0.36 0.16 -0.76 0.29 19.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.40 0.39 0.42 0.65 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,444
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.45 12.48 10.10 8.78 12.91 10.68 11.43 1.43%
EPS 0.58 0.88 1.18 -0.24 0.11 -0.51 0.19 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.2687 0.2623 0.2838 0.4361 0.459 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.35 0.18 0.38 0.20 0.32 0.33 -
P/RPS 1.68 1.88 1.20 2.93 1.04 2.02 1.99 -2.78%
P/EPS 36.05 26.72 10.29 -105.56 125.00 -42.11 118.13 -17.93%
EY 2.77 3.74 9.72 -0.95 0.80 -2.38 0.85 21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.46 0.90 0.31 0.47 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 31/05/10 28/05/09 27/05/08 30/05/07 13/06/06 -
Price 0.31 0.30 0.16 0.19 0.14 0.28 0.31 -
P/RPS 1.68 1.62 1.06 1.46 0.73 1.77 1.87 -1.76%
P/EPS 36.05 22.90 9.14 -52.78 87.50 -36.84 110.97 -17.07%
EY 2.77 4.37 10.94 -1.89 1.14 -2.71 0.90 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.41 0.45 0.22 0.41 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