[ABRIC] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.26%
YoY- -35.52%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,362 1,192 57,759 76,941 72,738 73,053 62,577 -47.12%
PBT -8,780 -2,039 881 3,353 4,890 5,297 1,530 -
Tax 4,822 68,329 2,180 -473 -916 -412 9 184.71%
NP -3,958 66,290 3,061 2,880 3,974 4,885 1,539 -
-
NP to SH -3,958 66,951 2,642 2,198 3,409 5,026 1,174 -
-
Tax Rate - - -247.45% 14.11% 18.73% 7.78% -0.59% -
Total Cost 5,320 -65,098 54,698 74,061 68,764 68,168 61,038 -33.38%
-
Net Worth 21,670 0 52,529 50,625 46,000 42,902 41,502 -10.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 23,115 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 21,670 0 52,529 50,625 46,000 42,902 41,502 -10.25%
NOSH 144,469 138,888 99,112 101,250 99,999 99,772 98,816 6.52%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -290.60% 5,561.24% 5.30% 3.74% 5.46% 6.69% 2.46% -
ROE -18.26% 0.00% 5.03% 4.34% 7.41% 11.71% 2.83% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.94 0.86 58.28 75.99 72.74 73.22 63.33 -50.39%
EPS -2.74 48.20 2.67 2.17 3.41 5.04 1.19 -
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.00 0.53 0.50 0.46 0.43 0.42 -15.75%
Adjusted Per Share Value based on latest NOSH - 101,250
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.93 0.81 39.24 52.28 49.42 49.63 42.52 -47.08%
EPS -2.69 45.49 1.80 1.49 2.32 3.41 0.80 -
DPS 15.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1472 0.00 0.3569 0.344 0.3125 0.2915 0.282 -10.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.505 0.53 0.68 0.295 0.25 0.30 0.23 -
P/RPS 53.57 61.75 1.17 0.39 0.34 0.41 0.36 130.02%
P/EPS -18.43 1.10 25.51 13.59 7.33 5.96 19.36 -
EY -5.43 90.95 3.92 7.36 13.64 16.79 5.17 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.00 1.28 0.59 0.54 0.70 0.55 35.23%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 24/11/15 25/11/14 26/11/13 22/11/12 22/11/11 18/11/10 -
Price 0.505 0.55 0.62 0.295 0.22 0.30 0.32 -
P/RPS 53.57 64.08 1.06 0.39 0.30 0.41 0.51 117.06%
P/EPS -18.43 1.14 23.26 13.59 6.45 5.96 26.93 -
EY -5.43 87.64 4.30 7.36 15.50 16.79 3.71 -
DY 31.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.00 1.17 0.59 0.48 0.70 0.76 28.14%

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