[ABRIC] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -103.02%
YoY- -102.92%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,395 1,288 38,377 79,503 74,611 70,598 66,514 -47.45%
PBT -2,014 -6,643 -950 2,148 3,808 5,996 6,015 -
Tax 759 4,619 69,751 1 -736 -616 54 55.28%
NP -1,255 -2,024 68,801 2,149 3,072 5,380 6,069 -
-
NP to SH -1,255 -2,024 69,281 1,347 2,562 5,215 6,008 -
-
Tax Rate - - - -0.05% 19.33% 10.27% -0.90% -
Total Cost 2,650 3,312 -30,424 77,354 71,539 65,218 60,445 -40.59%
-
Net Worth 21,837 88,095 116,107 49,999 47,364 45,609 38,650 -9.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 23,115 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 21,837 88,095 116,107 49,999 47,364 45,609 38,650 -9.06%
NOSH 147,181 139,834 99,236 99,999 98,676 99,150 99,104 6.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -89.96% -157.14% 179.28% 2.70% 4.12% 7.62% 9.12% -
ROE -5.75% -2.30% 59.67% 2.69% 5.41% 11.43% 15.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.96 0.92 38.67 79.50 75.61 71.20 67.12 -50.69%
EPS -0.86 -1.45 69.81 1.35 2.60 5.26 6.06 -
DPS 15.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.63 1.17 0.50 0.48 0.46 0.39 -14.70%
Adjusted Per Share Value based on latest NOSH - 139,834
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.95 0.88 26.07 54.02 50.69 47.97 45.19 -47.43%
EPS -0.85 -1.38 47.07 0.92 1.74 3.54 4.08 -
DPS 15.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1484 0.5986 0.7889 0.3397 0.3218 0.3099 0.2626 -9.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.505 0.515 0.705 0.29 0.21 0.31 0.43 -
P/RPS 52.70 55.91 1.82 0.36 0.28 0.44 0.64 108.43%
P/EPS -58.58 -35.58 1.01 21.53 8.09 5.89 7.09 -
EY -1.71 -2.81 99.03 4.64 12.36 16.97 14.10 -
DY 31.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.82 0.60 0.58 0.44 0.67 1.10 20.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 19/02/16 27/02/15 25/02/14 25/02/13 28/02/12 16/02/11 -
Price 0.505 0.505 0.45 0.305 0.20 0.32 0.44 -
P/RPS 52.70 54.83 1.16 0.38 0.26 0.45 0.66 107.37%
P/EPS -58.58 -34.89 0.64 22.64 7.70 6.08 7.26 -
EY -1.71 -2.87 155.14 4.42 12.98 16.44 13.78 -
DY 31.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 0.80 0.38 0.61 0.42 0.70 1.13 19.95%

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