[ALRICH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -85.43%
YoY- 584.38%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 7,642 8,480 5,050 4,990 5,734 8,276 4,846 35.51%
PBT -208 360 421 509 1,798 36 -571 -49.02%
Tax 0 0 -189 -252 -378 0 0 -
NP -208 360 232 257 1,420 36 -571 -49.02%
-
NP to SH -942 -1,096 171 206 1,418 72 -521 48.46%
-
Tax Rate - 0.00% 44.89% 49.51% 21.02% 0.00% - -
Total Cost 7,850 8,120 4,818 4,733 4,314 8,240 5,417 28.08%
-
Net Worth 8,039 8,263 8,396 7,326 7,599 5,907 6,953 10.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 8,039 8,263 8,396 7,326 7,599 5,907 6,953 10.16%
NOSH 109,534 109,600 107,647 103,332 99,859 85,000 100,196 6.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.72% 4.25% 4.59% 5.16% 24.76% 0.43% -11.78% -
ROE -11.72% -13.26% 2.04% 2.82% 18.66% 1.22% -7.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.98 7.74 4.69 4.83 5.74 9.74 4.84 27.67%
EPS -0.86 -1.00 0.16 0.20 1.42 0.08 -0.52 39.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0754 0.078 0.0709 0.0761 0.0695 0.0694 3.81%
Adjusted Per Share Value based on latest NOSH - 100,727
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.80 0.89 0.53 0.53 0.60 0.87 0.51 35.04%
EPS -0.10 -0.12 0.02 0.02 0.15 0.01 -0.05 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0087 0.0088 0.0077 0.008 0.0062 0.0073 10.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.205 0.155 0.16 0.14 0.15 0.18 0.12 -
P/RPS 2.94 2.00 3.41 2.90 2.61 1.85 2.48 12.02%
P/EPS -23.84 -15.50 100.72 70.00 10.56 212.50 -23.08 2.18%
EY -4.20 -6.45 0.99 1.43 9.47 0.47 -4.33 -2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 2.06 2.05 1.97 1.97 2.59 1.73 37.56%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 27/02/13 30/11/12 30/08/12 30/05/12 28/02/12 -
Price 0.17 0.15 0.145 0.17 0.15 0.14 0.17 -
P/RPS 2.44 1.94 3.09 3.52 2.61 1.44 3.51 -21.54%
P/EPS -19.77 -15.00 91.28 85.00 10.56 165.28 -32.69 -28.50%
EY -5.06 -6.67 1.10 1.18 9.47 0.61 -3.06 39.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.99 1.86 2.40 1.97 2.01 2.45 -3.57%

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