[ALRICH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 30.79%
YoY- -82.0%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 5,714 5,940 4,858 5,294 4,266 3,876 3,558 37.25%
PBT -282 840 -2,265 564 378 480 1,967 -
Tax -126 -196 -80 -100 -46 -48 13 -
NP -408 644 -2,345 464 332 432 1,980 -
-
NP to SH -528 392 -2,344 410 314 388 1,980 -
-
Tax Rate - 23.33% - 17.73% 12.17% 10.00% -0.66% -
Total Cost 6,122 5,296 7,203 4,830 3,934 3,444 1,578 147.51%
-
Net Worth 9,930 9,946 10,067 12,618 12,314 13,085 10,536 -3.88%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 9,930 9,946 10,067 12,618 12,314 13,085 10,536 -3.88%
NOSH 101,538 97,999 100,170 99,354 98,125 96,999 78,571 18.69%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -7.14% 10.84% -48.27% 8.76% 7.78% 11.15% 55.65% -
ROE -5.32% 3.94% -23.28% 3.25% 2.55% 2.97% 18.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.63 6.06 4.85 5.33 4.35 4.00 4.53 15.64%
EPS -0.52 0.40 -2.34 0.41 0.32 0.40 2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.1015 0.1005 0.127 0.1255 0.1349 0.1341 -19.02%
Adjusted Per Share Value based on latest NOSH - 100,666
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.51 0.53 0.44 0.48 0.38 0.35 0.32 36.55%
EPS -0.05 0.04 -0.21 0.04 0.03 0.03 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0089 0.009 0.0113 0.0111 0.0118 0.0095 -4.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.29 0.34 0.18 0.19 0.19 0.16 -
P/RPS 3.91 4.78 7.01 3.38 4.37 4.75 3.53 7.07%
P/EPS -42.31 72.50 -14.53 43.55 59.38 47.50 6.35 -
EY -2.36 1.38 -6.88 2.30 1.68 2.11 15.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.86 3.38 1.42 1.51 1.41 1.19 53.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 21/11/06 30/08/06 23/05/06 21/02/06 -
Price 0.23 0.21 0.24 0.20 0.19 0.19 0.15 -
P/RPS 4.09 3.46 4.95 3.75 4.37 4.75 3.31 15.19%
P/EPS -44.23 52.50 -10.26 48.39 59.38 47.50 5.95 -
EY -2.26 1.90 -9.75 2.07 1.68 2.11 16.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.07 2.39 1.57 1.51 1.41 1.12 64.11%

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