[ALRICH] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.21%
YoY- 53.25%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 5,294 4,266 3,876 3,558 3,549 3,850 2,280 75.25%
PBT 564 378 480 1,967 2,298 2,724 1,400 -45.42%
Tax -100 -46 -48 13 -17 -12 0 -
NP 464 332 432 1,980 2,281 2,712 1,400 -52.07%
-
NP to SH 410 314 388 1,980 2,281 2,712 1,400 -55.86%
-
Tax Rate 17.73% 12.17% 10.00% -0.66% 0.74% 0.44% 0.00% -
Total Cost 4,830 3,934 3,444 1,578 1,268 1,138 880 210.83%
-
Net Worth 12,618 12,314 13,085 10,536 8,711 6,822 1,484 316.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 12,618 12,314 13,085 10,536 8,711 6,822 1,484 316.04%
NOSH 99,354 98,125 96,999 78,571 71,291 28,427 12,367 300.61%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.76% 7.78% 11.15% 55.65% 64.27% 70.44% 61.40% -
ROE 3.25% 2.55% 2.97% 18.79% 26.19% 39.75% 94.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.33 4.35 4.00 4.53 4.98 13.54 18.44 -56.25%
EPS 0.41 0.32 0.40 2.52 3.20 9.54 11.32 -89.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1255 0.1349 0.1341 0.1222 0.24 0.12 3.84%
Adjusted Per Share Value based on latest NOSH - 99,259
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.48 0.38 0.35 0.32 0.32 0.35 0.20 79.16%
EPS 0.04 0.03 0.03 0.18 0.20 0.24 0.13 -54.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0111 0.0118 0.0095 0.0078 0.0061 0.0013 322.20%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.18 0.19 0.19 0.16 0.17 0.38 0.00 -
P/RPS 3.38 4.37 4.75 3.53 3.41 2.81 0.00 -
P/EPS 43.55 59.38 47.50 6.35 5.31 3.98 0.00 -
EY 2.30 1.68 2.11 15.75 18.82 25.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.51 1.41 1.19 1.39 1.58 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 30/08/06 23/05/06 21/02/06 31/10/05 15/08/05 05/05/05 -
Price 0.20 0.19 0.19 0.15 0.12 0.19 0.00 -
P/RPS 3.75 4.37 4.75 3.31 2.41 1.40 0.00 -
P/EPS 48.39 59.38 47.50 5.95 3.75 1.99 0.00 -
EY 2.07 1.68 2.11 16.80 26.67 50.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.51 1.41 1.12 0.98 0.79 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