[ALRICH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 10.32%
YoY- 132.82%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,489 3,821 2,120 5,050 3,743 2,867 2,069 67.51%
PBT -667 -104 90 421 382 899 9 -
Tax 0 0 0 -189 -189 -189 0 -
NP -667 -104 90 232 193 710 9 -
-
NP to SH -1,058 -471 -274 171 155 709 18 -
-
Tax Rate - - 0.00% 44.89% 49.48% 21.02% 0.00% -
Total Cost 5,156 3,925 2,030 4,818 3,550 2,157 2,060 84.24%
-
Net Worth 7,483 8,039 8,263 8,396 7,326 7,599 5,907 17.06%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,483 8,039 8,263 8,396 7,326 7,599 5,907 17.06%
NOSH 110,208 109,534 109,600 107,647 103,333 99,859 85,000 18.88%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -14.86% -2.72% 4.25% 4.59% 5.16% 24.76% 0.43% -
ROE -14.14% -5.86% -3.32% 2.04% 2.12% 9.33% 0.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.07 3.49 1.93 4.69 3.62 2.87 2.43 40.99%
EPS -0.96 -0.43 -0.25 0.16 0.15 0.71 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.0734 0.0754 0.078 0.0709 0.0761 0.0695 -1.53%
Adjusted Per Share Value based on latest NOSH - 93,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.40 0.34 0.19 0.45 0.34 0.26 0.19 64.18%
EPS -0.10 -0.04 -0.02 0.02 0.01 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.0072 0.0074 0.0075 0.0066 0.0068 0.0053 16.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.175 0.205 0.155 0.16 0.14 0.15 0.18 -
P/RPS 4.30 5.88 8.01 3.41 3.86 5.22 7.39 -30.27%
P/EPS -18.23 -47.67 -62.00 100.72 93.33 21.13 850.00 -
EY -5.49 -2.10 -1.61 0.99 1.07 4.73 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.79 2.06 2.05 1.97 1.97 2.59 -0.25%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 27/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.185 0.17 0.15 0.145 0.17 0.15 0.14 -
P/RPS 4.54 4.87 7.75 3.09 4.69 5.22 5.75 -14.56%
P/EPS -19.27 -39.53 -60.00 91.28 113.33 21.13 661.11 -
EY -5.19 -2.53 -1.67 1.10 0.88 4.73 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.32 1.99 1.86 2.40 1.97 2.01 22.32%

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