[ALRICH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -80.4%
YoY- -72.29%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,858 5,294 4,266 3,876 3,558 3,549 3,850 16.72%
PBT -2,265 564 378 480 1,967 2,298 2,724 -
Tax -80 -100 -46 -48 13 -17 -12 252.99%
NP -2,345 464 332 432 1,980 2,281 2,712 -
-
NP to SH -2,344 410 314 388 1,980 2,281 2,712 -
-
Tax Rate - 17.73% 12.17% 10.00% -0.66% 0.74% 0.44% -
Total Cost 7,203 4,830 3,934 3,444 1,578 1,268 1,138 241.02%
-
Net Worth 10,067 12,618 12,314 13,085 10,536 8,711 6,822 29.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 10,067 12,618 12,314 13,085 10,536 8,711 6,822 29.52%
NOSH 100,170 99,354 98,125 96,999 78,571 71,291 28,427 131.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -48.27% 8.76% 7.78% 11.15% 55.65% 64.27% 70.44% -
ROE -23.28% 3.25% 2.55% 2.97% 18.79% 26.19% 39.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.85 5.33 4.35 4.00 4.53 4.98 13.54 -49.46%
EPS -2.34 0.41 0.32 0.40 2.52 3.20 9.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.127 0.1255 0.1349 0.1341 0.1222 0.24 -43.93%
Adjusted Per Share Value based on latest NOSH - 96,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.44 0.48 0.38 0.35 0.32 0.32 0.35 16.43%
EPS -0.21 0.04 0.03 0.03 0.18 0.20 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0113 0.0111 0.0118 0.0095 0.0078 0.0061 29.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.34 0.18 0.19 0.19 0.16 0.17 0.38 -
P/RPS 7.01 3.38 4.37 4.75 3.53 3.41 2.81 83.63%
P/EPS -14.53 43.55 59.38 47.50 6.35 5.31 3.98 -
EY -6.88 2.30 1.68 2.11 15.75 18.82 25.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 1.42 1.51 1.41 1.19 1.39 1.58 65.79%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 30/08/06 23/05/06 21/02/06 31/10/05 15/08/05 -
Price 0.24 0.20 0.19 0.19 0.15 0.12 0.19 -
P/RPS 4.95 3.75 4.37 4.75 3.31 2.41 1.40 131.55%
P/EPS -10.26 48.39 59.38 47.50 5.95 3.75 1.99 -
EY -9.75 2.07 1.68 2.11 16.80 26.67 50.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.57 1.51 1.41 1.12 0.98 0.79 108.75%

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