[ABRIC] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.27%
YoY- 367.45%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 78,527 76,355 70,557 70,007 55,811 63,257 72,650 1.30%
PBT 1,968 3,432 5,797 5,598 -1,949 -22,650 -3,441 -
Tax -31 -704 -786 -6 12 236 1,091 -
NP 1,937 2,728 5,011 5,592 -1,937 -22,414 -2,350 -
-
NP to SH 1,070 2,316 4,776 5,571 -2,083 -22,668 -3,113 -
-
Tax Rate 1.58% 20.51% 13.56% 0.11% - - - -
Total Cost 76,590 73,627 65,546 64,415 57,748 85,671 75,000 0.35%
-
Net Worth 49,949 46,241 45,786 39,541 38,598 41,766 64,187 -4.09%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 49,949 46,241 45,786 39,541 38,598 41,766 64,187 -4.09%
NOSH 97,941 98,387 99,534 98,854 98,971 99,444 98,750 -0.13%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.47% 3.57% 7.10% 7.99% -3.47% -35.43% -3.23% -
ROE 2.14% 5.01% 10.43% 14.09% -5.40% -54.27% -4.85% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 80.18 77.61 70.89 70.82 56.39 63.61 73.57 1.44%
EPS 1.09 2.35 4.80 5.64 -2.10 -22.79 -3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.47 0.46 0.40 0.39 0.42 0.65 -3.96%
Adjusted Per Share Value based on latest NOSH - 98,854
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.35 51.88 47.94 47.57 37.92 42.98 49.36 1.30%
EPS 0.73 1.57 3.24 3.79 -1.42 -15.40 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3142 0.3111 0.2687 0.2623 0.2838 0.4361 -4.09%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.285 0.255 0.31 0.35 0.18 0.38 0.20 -
P/RPS 0.36 0.33 0.44 0.49 0.32 0.60 0.27 4.90%
P/EPS 26.09 10.83 6.46 6.21 -8.55 -1.67 -6.34 -
EY 3.83 9.23 15.48 16.10 -11.69 -59.99 -15.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.67 0.88 0.46 0.90 0.31 10.35%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 28/05/13 28/05/12 23/05/11 31/05/10 28/05/09 27/05/08 -
Price 0.365 0.255 0.31 0.30 0.16 0.19 0.14 -
P/RPS 0.46 0.33 0.44 0.42 0.28 0.30 0.19 15.87%
P/EPS 33.41 10.83 6.46 5.32 -7.60 -0.83 -4.44 -
EY 2.99 9.23 15.48 18.79 -13.15 -119.97 -22.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.54 0.67 0.75 0.41 0.45 0.22 21.83%

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