[ABRIC] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
16-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 411.75%
YoY- 243.97%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 79,503 74,611 70,598 66,514 53,858 69,346 69,362 2.29%
PBT 2,148 3,808 5,996 6,015 -4,164 -22,046 -4,465 -
Tax 1 -736 -616 54 -12 374 971 -68.18%
NP 2,149 3,072 5,380 6,069 -4,176 -21,672 -3,494 -
-
NP to SH 1,347 2,562 5,215 6,008 -4,173 -22,152 -4,026 -
-
Tax Rate -0.05% 19.33% 10.27% -0.90% - - - -
Total Cost 77,354 71,539 65,218 60,445 58,034 91,018 72,856 1.00%
-
Net Worth 49,999 47,364 45,609 38,650 36,588 40,811 62,719 -3.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 49,999 47,364 45,609 38,650 36,588 40,811 62,719 -3.70%
NOSH 99,999 98,676 99,150 99,104 98,888 99,540 97,999 0.33%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.70% 4.12% 7.62% 9.12% -7.75% -31.25% -5.04% -
ROE 2.69% 5.41% 11.43% 15.54% -11.41% -54.28% -6.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.50 75.61 71.20 67.12 54.46 69.67 70.78 1.95%
EPS 1.35 2.60 5.26 6.06 -4.22 -22.25 -4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.46 0.39 0.37 0.41 0.64 -4.02%
Adjusted Per Share Value based on latest NOSH - 99,104
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 54.02 50.69 47.97 45.19 36.59 47.12 47.13 2.29%
EPS 0.92 1.74 3.54 4.08 -2.84 -15.05 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3397 0.3218 0.3099 0.2626 0.2486 0.2773 0.4261 -3.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.29 0.21 0.31 0.43 0.22 0.12 0.27 -
P/RPS 0.36 0.28 0.44 0.64 0.40 0.17 0.38 -0.89%
P/EPS 21.53 8.09 5.89 7.09 -5.21 -0.54 -6.57 -
EY 4.64 12.36 16.97 14.10 -19.18 -185.45 -15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.67 1.10 0.59 0.29 0.42 5.52%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 28/02/12 16/02/11 25/02/10 20/02/09 21/02/08 -
Price 0.305 0.20 0.32 0.44 0.22 0.23 0.27 -
P/RPS 0.38 0.26 0.45 0.66 0.40 0.33 0.38 0.00%
P/EPS 22.64 7.70 6.08 7.26 -5.21 -1.03 -6.57 -
EY 4.42 12.98 16.44 13.78 -19.18 -96.76 -15.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.70 1.13 0.59 0.56 0.42 6.41%

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