[ABRIC] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.75%
YoY- 86.73%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 73,053 62,577 53,025 76,281 65,659 68,240 51,334 6.05%
PBT 5,297 1,530 -20,260 -3,141 -18,620 -953 1,065 30.63%
Tax -412 9 -11 1,375 -580 944 46 -
NP 4,885 1,539 -20,271 -1,766 -19,200 -9 1,111 27.98%
-
NP to SH 5,026 1,174 -20,192 -2,625 -19,780 507 478 47.98%
-
Tax Rate 7.78% -0.59% - - - - -4.32% -
Total Cost 68,168 61,038 73,296 78,047 84,859 68,249 50,223 5.22%
-
Net Worth 42,902 41,502 42,494 61,256 64,344 0 68,228 -7.43%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 42,902 41,502 42,494 61,256 64,344 0 68,228 -7.43%
NOSH 99,772 98,816 101,176 98,800 98,991 97,826 94,761 0.86%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.69% 2.46% -38.23% -2.32% -29.24% -0.01% 2.16% -
ROE 11.71% 2.83% -47.52% -4.29% -30.74% 0.00% 0.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 73.22 63.33 52.41 77.21 66.33 69.76 54.17 5.14%
EPS 5.04 1.19 -19.96 -2.66 -19.98 0.52 0.50 46.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.42 0.62 0.65 0.00 0.72 -8.22%
Adjusted Per Share Value based on latest NOSH - 98,800
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.63 42.52 36.03 51.83 44.61 46.36 34.88 6.05%
EPS 3.41 0.80 -13.72 -1.78 -13.44 0.34 0.32 48.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2915 0.282 0.2887 0.4162 0.4372 0.00 0.4636 -7.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.30 0.23 0.27 0.10 0.29 0.31 0.32 -
P/RPS 0.41 0.36 0.52 0.13 0.44 0.44 0.59 -5.88%
P/EPS 5.96 19.36 -1.35 -3.76 -1.45 59.81 63.44 -32.56%
EY 16.79 5.17 -73.92 -26.57 -68.90 1.67 1.58 48.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.55 0.64 0.16 0.45 0.00 0.44 8.04%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 18/11/10 20/11/09 25/11/08 20/11/07 17/11/06 30/11/05 -
Price 0.30 0.32 0.20 0.08 0.29 0.33 0.32 -
P/RPS 0.41 0.51 0.38 0.10 0.44 0.47 0.59 -5.88%
P/EPS 5.96 26.93 -1.00 -3.01 -1.45 63.67 63.44 -32.56%
EY 16.79 3.71 -99.79 -33.21 -68.90 1.57 1.58 48.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.48 0.13 0.45 0.00 0.44 8.04%

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