[ABRIC] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 19.28%
YoY- 76.21%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 65,659 68,240 51,334 34,577 29,828 54,285 89,780 -5.07%
PBT -18,620 -953 1,065 -11,483 -42,206 -28,144 7,372 -
Tax -580 944 46 607 -3,509 10,401 -3,140 -24.52%
NP -19,200 -9 1,111 -10,876 -45,715 -17,743 4,232 -
-
NP to SH -19,780 507 478 -10,876 -45,715 -17,743 3,997 -
-
Tax Rate - - -4.32% - - - 42.59% -
Total Cost 84,859 68,249 50,223 45,453 75,543 72,028 85,548 -0.13%
-
Net Worth 64,344 0 68,228 55,857 6,150,000 103,147 59,444 1.32%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 64,344 0 68,228 55,857 6,150,000 103,147 59,444 1.32%
NOSH 98,991 97,826 94,761 65,714 6,150,000 64,467 59,444 8.86%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -29.24% -0.01% 2.16% -31.45% -153.26% -32.68% 4.71% -
ROE -30.74% 0.00% 0.70% -19.47% -0.74% -17.20% 6.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 66.33 69.76 54.17 52.62 0.49 84.21 151.03 -12.80%
EPS -19.98 0.52 0.50 -16.55 -0.74 -27.52 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.72 0.85 1.00 1.60 1.00 -6.92%
Adjusted Per Share Value based on latest NOSH - 65,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.61 46.36 34.88 23.49 20.27 36.88 61.00 -5.07%
EPS -13.44 0.34 0.32 -7.39 -31.06 -12.06 2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4372 0.00 0.4636 0.3795 41.7853 0.7008 0.4039 1.32%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.29 0.31 0.32 0.50 0.94 0.93 1.70 -
P/RPS 0.44 0.44 0.59 0.95 193.81 1.10 1.13 -14.54%
P/EPS -1.45 59.81 63.44 -3.02 -126.46 -3.38 25.28 -
EY -68.90 1.67 1.58 -33.10 -0.79 -29.59 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.44 0.59 0.94 0.58 1.70 -19.86%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 17/11/06 30/11/05 26/11/04 28/11/03 29/11/02 20/11/01 -
Price 0.29 0.33 0.32 0.65 0.94 1.07 1.93 -
P/RPS 0.44 0.47 0.59 1.24 193.81 1.27 1.28 -16.29%
P/EPS -1.45 63.67 63.44 -3.93 -126.46 -3.89 28.70 -
EY -68.90 1.57 1.58 -25.46 -0.79 -25.72 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.00 0.44 0.76 0.94 0.67 1.93 -21.53%

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