[ALRICH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -1528.13%
YoY- 59.77%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,743 2,867 2,069 4,846 3,940 2,829 2,126 45.65%
PBT 382 899 9 -571 -99 -27 30 442.76%
Tax -189 -189 0 0 0 0 0 -
NP 193 710 9 -571 -99 -27 30 244.73%
-
NP to SH 155 709 18 -521 -32 14 41 142.09%
-
Tax Rate 49.48% 21.02% 0.00% - - - 0.00% -
Total Cost 3,550 2,157 2,060 5,417 4,039 2,856 2,096 41.95%
-
Net Worth 7,326 7,599 5,907 6,953 7,925 10,457 7,687 -3.14%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 7,326 7,599 5,907 6,953 7,925 10,457 7,687 -3.14%
NOSH 103,333 99,859 85,000 100,196 106,666 140,000 102,500 0.53%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.16% 24.76% 0.43% -11.78% -2.51% -0.95% 1.41% -
ROE 2.12% 9.33% 0.30% -7.49% -0.40% 0.13% 0.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.62 2.87 2.43 4.84 3.69 2.02 2.07 45.00%
EPS 0.15 0.71 0.02 -0.52 -0.03 0.01 0.04 140.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0761 0.0695 0.0694 0.0743 0.0747 0.075 -3.66%
Adjusted Per Share Value based on latest NOSH - 99,791
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.39 0.30 0.22 0.51 0.41 0.30 0.22 46.32%
EPS 0.02 0.07 0.00 -0.05 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.008 0.0062 0.0073 0.0083 0.011 0.0081 -3.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.15 0.18 0.12 0.12 0.115 0.10 -
P/RPS 3.86 5.22 7.39 2.48 3.25 5.69 4.82 -13.72%
P/EPS 93.33 21.13 850.00 -23.08 -400.00 1,150.00 250.00 -48.06%
EY 1.07 4.73 0.12 -4.33 -0.25 0.09 0.40 92.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.97 2.59 1.73 1.62 1.54 1.33 29.84%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 24/05/11 -
Price 0.17 0.15 0.14 0.17 0.11 0.12 0.12 -
P/RPS 4.69 5.22 5.75 3.51 2.98 5.94 5.79 -13.07%
P/EPS 113.33 21.13 661.11 -32.69 -366.67 1,200.00 300.00 -47.64%
EY 0.88 4.73 0.15 -3.06 -0.27 0.08 0.33 91.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.97 2.01 2.45 1.48 1.61 1.60 30.94%

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