[ABRIC] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[ABRIC] ABRIC BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 462.35%
YoY- 105.81%
Quarter Report
Latest QR
Upcoming QR
ABRIC's Result
ABRIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 76,941 72,738 73,053 62,577 53,025 76,281 65,659 2.67%
PBT 3,353 4,890 5,297 1,530 -20,260 -3,141 -18,620 -
Tax -473 -916 -412 9 -11 1,375 -580 -3.33%
NP 2,880 3,974 4,885 1,539 -20,271 -1,766 -19,200 -
-
NP to SH 2,198 3,409 5,026 1,174 -20,192 -2,625 -19,780 -
-
Tax Rate 14.11% 18.73% 7.78% -0.59% - - - -
Total Cost 74,061 68,764 68,168 61,038 73,296 78,047 84,859 -2.24%
-
Net Worth 50,625 46,000 42,902 41,502 42,494 61,256 64,344 -3.91%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 50,625 46,000 42,902 41,502 42,494 61,256 64,344 -3.91%
NOSH 101,250 99,999 99,772 98,816 101,176 98,800 98,991 0.37%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.74% 5.46% 6.69% 2.46% -38.23% -2.32% -29.24% -
ROE 4.34% 7.41% 11.71% 2.83% -47.52% -4.29% -30.74% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 75.99 72.74 73.22 63.33 52.41 77.21 66.33 2.28%
EPS 2.17 3.41 5.04 1.19 -19.96 -2.66 -19.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.46 0.43 0.42 0.42 0.62 0.65 -4.27%
Adjusted Per Share Value based on latest NOSH - 98,816
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 52.28 49.42 49.63 42.52 36.03 51.83 44.61 2.67%
EPS 1.49 2.32 3.41 0.80 -13.72 -1.78 -13.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.344 0.3125 0.2915 0.282 0.2887 0.4162 0.4372 -3.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.295 0.25 0.30 0.23 0.27 0.10 0.29 -
P/RPS 0.39 0.34 0.41 0.36 0.52 0.13 0.44 -1.98%
P/EPS 13.59 7.33 5.96 19.36 -1.35 -3.76 -1.45 -
EY 7.36 13.64 16.79 5.17 -73.92 -26.57 -68.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.70 0.55 0.64 0.16 0.45 4.61%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 22/11/12 22/11/11 18/11/10 20/11/09 25/11/08 20/11/07 -
Price 0.295 0.22 0.30 0.32 0.20 0.08 0.29 -
P/RPS 0.39 0.30 0.41 0.51 0.38 0.10 0.44 -1.98%
P/EPS 13.59 6.45 5.96 26.93 -1.00 -3.01 -1.45 -
EY 7.36 15.50 16.79 3.71 -99.79 -33.21 -68.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.70 0.76 0.48 0.13 0.45 4.61%

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