[ALRICH] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 4,266 3,876 3,558 3,549 3,850 2,280 1,847 74.99%
PBT 378 480 1,967 2,298 2,724 1,400 1,292 -56.02%
Tax -46 -48 13 -17 -12 0 0 -
NP 332 432 1,980 2,281 2,712 1,400 1,292 -59.68%
-
NP to SH 314 388 1,980 2,281 2,712 1,400 1,292 -61.15%
-
Tax Rate 12.17% 10.00% -0.66% 0.74% 0.44% 0.00% 0.00% -
Total Cost 3,934 3,444 1,578 1,268 1,138 880 555 270.32%
-
Net Worth 12,314 13,085 10,536 8,711 6,822 1,484 2,320 205.21%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 12,314 13,085 10,536 8,711 6,822 1,484 2,320 205.21%
NOSH 98,125 96,999 78,571 71,291 28,427 12,367 2,977 934.61%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.78% 11.15% 55.65% 64.27% 70.44% 61.40% 69.95% -
ROE 2.55% 2.97% 18.79% 26.19% 39.75% 94.33% 55.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.35 4.00 4.53 4.98 13.54 18.44 62.03 -83.07%
EPS 0.32 0.40 2.52 3.20 9.54 11.32 43.39 -96.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1349 0.1341 0.1222 0.24 0.12 0.7793 -70.49%
Adjusted Per Share Value based on latest NOSH - 101,428
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.38 0.35 0.32 0.32 0.35 0.20 0.17 71.21%
EPS 0.03 0.03 0.18 0.20 0.24 0.13 0.12 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0118 0.0095 0.0078 0.0061 0.0013 0.0021 204.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.19 0.19 0.16 0.17 0.38 0.00 0.00 -
P/RPS 4.37 4.75 3.53 3.41 2.81 0.00 0.00 -
P/EPS 59.38 47.50 6.35 5.31 3.98 0.00 0.00 -
EY 1.68 2.11 15.75 18.82 25.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.41 1.19 1.39 1.58 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 23/05/06 21/02/06 31/10/05 15/08/05 05/05/05 - -
Price 0.19 0.19 0.15 0.12 0.19 0.00 0.00 -
P/RPS 4.37 4.75 3.31 2.41 1.40 0.00 0.00 -
P/EPS 59.38 47.50 5.95 3.75 1.99 0.00 0.00 -
EY 1.68 2.11 16.80 26.67 50.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.41 1.12 0.98 0.79 0.00 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