[ALRICH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -197.97%
YoY- -5.96%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 922 823 916 668 1,701 2,120 1,307 -20.80%
PBT -750 -633 -622 -563 -194 90 39 -
Tax 0 0 0 0 0 0 0 -
NP -750 -633 -622 -563 -194 90 39 -
-
NP to SH -752 -542 -451 -587 -197 -274 16 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 1,672 1,456 1,538 1,231 1,895 2,030 1,268 20.30%
-
Net Worth 5,861 6,603 7,006 7,520 8,033 8,263 7,280 -13.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,861 6,603 7,006 7,520 8,033 8,263 7,280 -13.49%
NOSH 110,588 110,612 110,000 110,754 109,444 109,600 93,333 12.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -81.34% -76.91% -67.90% -84.28% -11.41% 4.25% 2.98% -
ROE -12.83% -8.21% -6.44% -7.81% -2.45% -3.32% 0.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.83 0.74 0.83 0.60 1.55 1.93 1.40 -29.49%
EPS -0.68 -0.49 -0.41 -0.53 -0.18 -0.25 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0597 0.0637 0.0679 0.0734 0.0754 0.078 -22.76%
Adjusted Per Share Value based on latest NOSH - 110,754
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.08 0.07 0.08 0.06 0.15 0.19 0.12 -23.74%
EPS -0.07 -0.05 -0.04 -0.05 -0.02 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0059 0.0063 0.0068 0.0072 0.0074 0.0065 -12.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.285 0.29 0.19 0.175 0.205 0.155 0.16 -
P/RPS 34.18 38.98 22.82 29.02 13.19 8.01 11.43 107.98%
P/EPS -41.91 -59.18 -46.34 -33.02 -113.89 -62.00 933.33 -
EY -2.39 -1.69 -2.16 -3.03 -0.88 -1.61 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 4.86 2.98 2.58 2.79 2.06 2.05 90.59%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 -
Price 0.27 0.26 0.21 0.185 0.17 0.15 0.145 -
P/RPS 32.38 34.94 25.22 30.67 10.94 7.75 10.35 114.35%
P/EPS -39.71 -53.06 -51.22 -34.91 -94.44 -60.00 845.83 -
EY -2.52 -1.88 -1.95 -2.86 -1.06 -1.67 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 4.36 3.30 2.72 2.32 1.99 1.86 96.00%

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