[ALRICH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -740.94%
YoY- -1622.22%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,405 5,985 7,642 8,480 5,050 4,990 5,734 -3.85%
PBT -1,289 -889 -208 360 421 509 1,798 -
Tax 0 0 0 0 -189 -252 -378 -
NP -1,289 -889 -208 360 232 257 1,420 -
-
NP to SH -1,509 -1,410 -942 -1,096 171 206 1,418 -
-
Tax Rate - - - 0.00% 44.89% 49.51% 21.02% -
Total Cost 6,694 6,874 7,850 8,120 4,818 4,733 4,314 33.92%
-
Net Worth 7,016 7,483 8,039 8,263 8,396 7,326 7,599 -5.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 7,016 7,483 8,039 8,263 8,396 7,326 7,599 -5.16%
NOSH 110,145 110,208 109,534 109,600 107,647 103,332 99,859 6.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -23.85% -14.86% -2.72% 4.25% 4.59% 5.16% 24.76% -
ROE -21.51% -18.85% -11.72% -13.26% 2.04% 2.82% 18.66% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.91 5.43 6.98 7.74 4.69 4.83 5.74 -9.86%
EPS -1.37 -1.28 -0.86 -1.00 0.16 0.20 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0679 0.0734 0.0754 0.078 0.0709 0.0761 -11.15%
Adjusted Per Share Value based on latest NOSH - 109,600
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.57 0.63 0.80 0.89 0.53 0.53 0.60 -3.35%
EPS -0.16 -0.15 -0.10 -0.12 0.02 0.02 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0079 0.0085 0.0087 0.0088 0.0077 0.008 -5.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.19 0.175 0.205 0.155 0.16 0.14 0.15 -
P/RPS 3.87 3.22 2.94 2.00 3.41 2.90 2.61 29.93%
P/EPS -13.87 -13.67 -23.84 -15.50 100.72 70.00 10.56 -
EY -7.21 -7.31 -4.20 -6.45 0.99 1.43 9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.58 2.79 2.06 2.05 1.97 1.97 31.67%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.21 0.185 0.17 0.15 0.145 0.17 0.15 -
P/RPS 4.28 3.41 2.44 1.94 3.09 3.52 2.61 38.93%
P/EPS -15.33 -14.45 -19.77 -15.00 91.28 85.00 10.56 -
EY -6.52 -6.92 -5.06 -6.67 1.10 1.18 9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 2.72 2.32 1.99 1.86 2.40 1.97 40.91%

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