[ABRIC] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ABRIC] ABRIC BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.6%
YoY- -51.51%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 79,503 76,941 75,938 76,355 74,611 72,738 71,701 7.10%
PBT 2,148 3,353 3,077 3,432 3,808 4,890 5,475 -46.31%
Tax 1 -473 -606 -704 -736 -916 -1,049 -
NP 2,149 2,880 2,471 2,728 3,072 3,974 4,426 -38.14%
-
NP to SH 1,347 2,198 2,396 2,316 2,562 3,409 4,007 -51.55%
-
Tax Rate -0.05% 14.11% 19.69% 20.51% 19.33% 18.73% 19.16% -
Total Cost 77,354 74,061 73,467 73,627 71,539 68,764 67,275 9.72%
-
Net Worth 49,999 50,625 46,776 46,241 47,364 46,000 57,376 -8.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,999 50,625 46,776 46,241 47,364 46,000 57,376 -8.74%
NOSH 99,999 101,250 99,523 98,387 98,676 99,999 122,077 -12.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.70% 3.74% 3.25% 3.57% 4.12% 5.46% 6.17% -
ROE 2.69% 4.34% 5.12% 5.01% 5.41% 7.41% 6.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.50 75.99 76.30 77.61 75.61 72.74 58.73 22.30%
EPS 1.35 2.17 2.41 2.35 2.60 3.41 3.28 -44.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.47 0.47 0.48 0.46 0.47 4.19%
Adjusted Per Share Value based on latest NOSH - 98,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 54.02 52.28 51.59 51.88 50.69 49.42 48.72 7.10%
EPS 0.92 1.49 1.63 1.57 1.74 2.32 2.72 -51.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3397 0.344 0.3178 0.3142 0.3218 0.3125 0.3898 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.29 0.295 0.225 0.255 0.21 0.25 0.27 -
P/RPS 0.36 0.39 0.29 0.33 0.28 0.34 0.46 -15.03%
P/EPS 21.53 13.59 9.35 10.83 8.09 7.33 8.23 89.52%
EY 4.64 7.36 10.70 9.23 12.36 13.64 12.16 -47.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.48 0.54 0.44 0.54 0.57 1.16%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 29/08/13 28/05/13 25/02/13 22/11/12 16/08/12 -
Price 0.305 0.295 0.245 0.255 0.20 0.22 0.28 -
P/RPS 0.38 0.39 0.32 0.33 0.26 0.30 0.48 -14.38%
P/EPS 22.64 13.59 10.18 10.83 7.70 6.45 8.53 91.35%
EY 4.42 7.36 9.83 9.23 12.98 15.50 11.72 -47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.52 0.54 0.42 0.48 0.60 1.10%

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