[ALRICH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 113.82%
YoY- -56.1%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,050 4,990 5,734 8,276 4,846 5,253 5,658 -7.26%
PBT 421 509 1,798 36 -571 -132 -54 -
Tax -189 -252 -378 0 0 0 0 -
NP 232 257 1,420 36 -571 -132 -54 -
-
NP to SH 171 206 1,418 72 -521 -42 28 232.28%
-
Tax Rate 44.89% 49.51% 21.02% 0.00% - - - -
Total Cost 4,818 4,733 4,314 8,240 5,417 5,385 5,712 -10.68%
-
Net Worth 8,396 7,326 7,599 5,907 6,953 7,925 10,457 -13.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 8,396 7,326 7,599 5,907 6,953 7,925 10,457 -13.55%
NOSH 107,647 103,332 99,859 85,000 100,196 106,665 140,000 -16.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.59% 5.16% 24.76% 0.43% -11.78% -2.51% -0.95% -
ROE 2.04% 2.82% 18.66% 1.22% -7.49% -0.54% 0.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.69 4.83 5.74 9.74 4.84 4.93 4.04 10.40%
EPS 0.16 0.20 1.42 0.08 -0.52 -0.04 0.02 297.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0709 0.0761 0.0695 0.0694 0.0743 0.0747 2.91%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.53 0.53 0.60 0.87 0.51 0.55 0.60 -7.90%
EPS 0.02 0.02 0.15 0.01 -0.05 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0088 0.0077 0.008 0.0062 0.0073 0.0083 0.011 -13.76%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.14 0.15 0.18 0.12 0.12 0.115 -
P/RPS 3.41 2.90 2.61 1.85 2.48 2.44 2.85 12.64%
P/EPS 100.72 70.00 10.56 212.50 -23.08 -300.00 575.00 -68.52%
EY 0.99 1.43 9.47 0.47 -4.33 -0.33 0.17 221.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.97 1.97 2.59 1.73 1.62 1.54 20.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.145 0.17 0.15 0.14 0.17 0.11 0.12 -
P/RPS 3.09 3.52 2.61 1.44 3.51 2.23 2.97 2.66%
P/EPS 91.28 85.00 10.56 165.28 -32.69 -275.00 600.00 -71.33%
EY 1.10 1.18 9.47 0.61 -3.06 -0.36 0.17 245.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.40 1.97 2.01 2.45 1.48 1.61 10.05%

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