[ABRIC] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 79.65%
YoY- 71.9%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 66,514 53,858 69,346 69,362 67,975 58,347 37,182 10.17%
PBT 6,015 -4,164 -22,046 -4,465 -14,092 -529 1,129 32.14%
Tax 54 -12 374 971 -8 480 -658 -
NP 6,069 -4,176 -21,672 -3,494 -14,100 -49 471 53.08%
-
NP to SH 6,008 -4,173 -22,152 -4,026 -14,328 -460 471 52.82%
-
Tax Rate -0.90% - - - - - 58.28% -
Total Cost 60,445 58,034 91,018 72,856 82,075 58,396 36,711 8.66%
-
Net Worth 38,650 36,588 40,811 62,719 74,293 76,865 65,166 -8.33%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 38,650 36,588 40,811 62,719 74,293 76,865 65,166 -8.33%
NOSH 99,104 98,888 99,540 97,999 99,058 96,082 76,666 4.36%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.12% -7.75% -31.25% -5.04% -20.74% -0.08% 1.27% -
ROE 15.54% -11.41% -54.28% -6.42% -19.29% -0.60% 0.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 67.12 54.46 69.67 70.78 68.62 60.73 48.50 5.56%
EPS 6.06 -4.22 -22.25 -4.11 -14.46 -0.48 0.61 46.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.41 0.64 0.75 0.80 0.85 -12.17%
Adjusted Per Share Value based on latest NOSH - 97,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.19 36.59 47.12 47.13 46.18 39.64 25.26 10.17%
EPS 4.08 -2.84 -15.05 -2.74 -9.73 -0.31 0.32 52.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.2486 0.2773 0.4261 0.5048 0.5223 0.4428 -8.33%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.43 0.22 0.12 0.27 0.31 0.29 0.50 -
P/RPS 0.64 0.40 0.17 0.38 0.45 0.48 1.03 -7.62%
P/EPS 7.09 -5.21 -0.54 -6.57 -2.14 -60.57 81.39 -33.40%
EY 14.10 -19.18 -185.45 -15.22 -46.66 -1.65 1.23 50.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.59 0.29 0.42 0.41 0.36 0.59 10.93%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 25/02/10 20/02/09 21/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.44 0.22 0.23 0.27 0.36 0.31 0.55 -
P/RPS 0.66 0.40 0.33 0.38 0.52 0.51 1.13 -8.56%
P/EPS 7.26 -5.21 -1.03 -6.57 -2.49 -64.75 89.53 -34.19%
EY 13.78 -19.18 -96.76 -15.22 -40.18 -1.54 1.12 51.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.59 0.56 0.42 0.48 0.39 0.65 9.65%

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