[ABRIC] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[ABRIC] ABRIC BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -84.78%
YoY- 100.19%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,099 12,228 12,251 9,756 10,293 8,723 8,410 60.42%
PBT 571 288 171 35 364 426 304 52.17%
Tax -2 79 -17 -14 -226 -249 -169 -94.79%
NP 569 367 154 21 138 177 135 160.69%
-
NP to SH 199 104 154 21 138 177 135 29.49%
-
Tax Rate 0.35% -27.43% 9.94% 40.00% 62.09% 58.45% 55.59% -
Total Cost 16,530 11,861 12,097 9,735 10,155 8,546 8,275 58.54%
-
Net Worth 68,228 68,072 56,913 65,166 55,857 55,722 57,374 12.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 68,228 68,072 56,913 65,166 55,857 55,722 57,374 12.23%
NOSH 94,761 94,545 66,956 76,666 65,714 65,555 67,499 25.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.33% 3.00% 1.26% 0.22% 1.34% 2.03% 1.61% -
ROE 0.29% 0.15% 0.27% 0.03% 0.25% 0.32% 0.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.04 12.93 18.30 12.73 15.66 13.31 12.46 27.95%
EPS 0.21 0.11 0.23 0.03 0.21 0.27 0.20 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.85 0.85 0.85 0.85 0.85 -10.46%
Adjusted Per Share Value based on latest NOSH - 76,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.62 8.31 8.32 6.63 6.99 5.93 5.71 60.51%
EPS 0.14 0.07 0.10 0.01 0.09 0.12 0.09 34.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4636 0.4625 0.3867 0.4428 0.3795 0.3786 0.3898 12.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.32 0.36 0.37 0.50 0.50 0.64 0.75 -
P/RPS 1.77 2.78 2.02 3.93 3.19 4.81 6.02 -55.75%
P/EPS 152.38 327.27 160.87 1,825.40 238.10 237.04 375.00 -45.10%
EY 0.66 0.31 0.62 0.05 0.42 0.42 0.27 81.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.44 0.59 0.59 0.75 0.88 -36.97%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 17/08/05 20/05/05 25/02/05 26/11/04 20/08/04 25/05/04 -
Price 0.32 0.38 0.32 0.55 0.65 0.50 0.60 -
P/RPS 1.77 2.94 1.75 4.32 4.15 3.76 4.82 -48.68%
P/EPS 152.38 345.45 139.13 2,007.94 309.52 185.19 300.00 -36.31%
EY 0.66 0.29 0.72 0.05 0.32 0.54 0.33 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.38 0.65 0.76 0.59 0.71 -27.29%

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