[ABRIC] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.33%
YoY- -628.17%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 70,557 70,007 55,811 63,257 72,650 66,864 62,924 1.92%
PBT 5,797 5,598 -1,949 -22,650 -3,441 -15,092 -507 -
Tax -786 -6 12 236 1,091 2 483 -
NP 5,011 5,592 -1,937 -22,414 -2,350 -15,090 -24 -
-
NP to SH 4,776 5,571 -2,083 -22,668 -3,113 -15,367 -330 -
-
Tax Rate 13.56% 0.11% - - - - - -
Total Cost 65,546 64,415 57,748 85,671 75,000 81,954 62,948 0.67%
-
Net Worth 45,786 39,541 38,598 41,766 64,187 67,552 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 45,786 39,541 38,598 41,766 64,187 67,552 0 -
NOSH 99,534 98,854 98,971 99,444 98,750 99,342 101,666 -0.35%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.10% 7.99% -3.47% -35.43% -3.23% -22.57% -0.04% -
ROE 10.43% 14.09% -5.40% -54.27% -4.85% -22.75% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 70.89 70.82 56.39 63.61 73.57 67.31 61.89 2.28%
EPS 4.80 5.64 -2.10 -22.79 -3.15 -15.47 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.40 0.39 0.42 0.65 0.68 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,444
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.94 47.57 37.92 42.98 49.36 45.43 42.75 1.92%
EPS 3.24 3.79 -1.42 -15.40 -2.12 -10.44 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3111 0.2687 0.2623 0.2838 0.4361 0.459 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.35 0.18 0.38 0.20 0.32 0.33 -
P/RPS 0.44 0.49 0.32 0.60 0.27 0.48 0.53 -3.05%
P/EPS 6.46 6.21 -8.55 -1.67 -6.34 -2.07 -101.67 -
EY 15.48 16.10 -11.69 -59.99 -15.76 -48.34 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.46 0.90 0.31 0.47 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 31/05/10 28/05/09 27/05/08 30/05/07 13/06/06 -
Price 0.31 0.30 0.16 0.19 0.14 0.28 0.31 -
P/RPS 0.44 0.42 0.28 0.30 0.19 0.42 0.50 -2.10%
P/EPS 6.46 5.32 -7.60 -0.83 -4.44 -1.81 -95.51 -
EY 15.48 18.79 -13.15 -119.97 -22.52 -55.25 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.41 0.45 0.22 0.41 0.00 -

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