[ABRIC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -24.85%
YoY- -50.87%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,288 38,377 79,503 74,611 70,598 66,514 53,858 -46.30%
PBT -6,643 -950 2,148 3,808 5,996 6,015 -4,164 8.09%
Tax 4,619 69,751 1 -736 -616 54 -12 -
NP -2,024 68,801 2,149 3,072 5,380 6,069 -4,176 -11.36%
-
NP to SH -2,024 69,281 1,347 2,562 5,215 6,008 -4,173 -11.35%
-
Tax Rate - - -0.05% 19.33% 10.27% -0.90% - -
Total Cost 3,312 -30,424 77,354 71,539 65,218 60,445 58,034 -37.93%
-
Net Worth 88,095 116,107 49,999 47,364 45,609 38,650 36,588 15.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 88,095 116,107 49,999 47,364 45,609 38,650 36,588 15.76%
NOSH 139,834 99,236 99,999 98,676 99,150 99,104 98,888 5.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -157.14% 179.28% 2.70% 4.12% 7.62% 9.12% -7.75% -
ROE -2.30% 59.67% 2.69% 5.41% 11.43% 15.54% -11.41% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.92 38.67 79.50 75.61 71.20 67.12 54.46 -49.32%
EPS -1.45 69.81 1.35 2.60 5.26 6.06 -4.22 -16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.17 0.50 0.48 0.46 0.39 0.37 9.27%
Adjusted Per Share Value based on latest NOSH - 98,676
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.88 26.07 54.02 50.69 47.97 45.19 36.59 -46.25%
EPS -1.38 47.07 0.92 1.74 3.54 4.08 -2.84 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5986 0.7889 0.3397 0.3218 0.3099 0.2626 0.2486 15.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.705 0.29 0.21 0.31 0.43 0.22 -
P/RPS 55.91 1.82 0.36 0.28 0.44 0.64 0.40 127.72%
P/EPS -35.58 1.01 21.53 8.09 5.89 7.09 -5.21 37.72%
EY -2.81 99.03 4.64 12.36 16.97 14.10 -19.18 -27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.60 0.58 0.44 0.67 1.10 0.59 5.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 27/02/15 25/02/14 25/02/13 28/02/12 16/02/11 25/02/10 -
Price 0.505 0.45 0.305 0.20 0.32 0.44 0.22 -
P/RPS 54.83 1.16 0.38 0.26 0.45 0.66 0.40 126.98%
P/EPS -34.89 0.64 22.64 7.70 6.08 7.26 -5.21 37.27%
EY -2.87 155.14 4.42 12.98 16.44 13.78 -19.18 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.38 0.61 0.42 0.70 1.13 0.59 5.20%

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