[ALRICH] QoQ 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- -1812.5%
YoY- -1622.22%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
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 916 668 1,701 2,120 1,307 876 798 9.60%
PBT -622 -563 -194 90 39 -517 890 -
Tax 0 0 0 0 0 0 -189 -
NP -622 -563 -194 90 39 -517 701 -
-
NP to SH -451 -587 -197 -274 16 -554 691 -
-
Tax Rate - - - 0.00% 0.00% - 21.24% -
Total Cost 1,538 1,231 1,895 2,030 1,268 1,393 97 527.96%
-
Net Worth 7,006 7,520 8,033 8,263 7,280 7,141 7,621 -5.44%
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 7,006 7,520 8,033 8,263 7,280 7,141 7,621 -5.44%
NOSH 110,000 110,754 109,444 109,600 93,333 100,727 100,144 6.43%
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 -67.90% -84.28% -11.41% 4.25% 2.98% -59.02% 87.84% -
ROE -6.44% -7.81% -2.45% -3.32% 0.22% -7.76% 9.07% -
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 0.83 0.60 1.55 1.93 1.40 0.87 0.80 2.47%
EPS -0.41 -0.53 -0.18 -0.25 0.02 -0.55 0.69 -
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 0.10 0.07 0.18 0.22 0.14 0.09 0.08 15.99%
EPS -0.05 -0.06 -0.02 -0.03 0.00 -0.06 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0079 0.0085 0.0087 0.0077 0.0075 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 22.82 29.02 13.19 8.01 11.43 16.10 18.82 13.66%
P/EPS -46.34 -33.02 -113.89 -62.00 933.33 -25.45 21.74 -
EY -2.16 -3.03 -0.88 -1.61 0.11 -3.93 4.60 -
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 25.22 30.67 10.94 7.75 10.35 19.55 18.82 21.48%
P/EPS -51.22 -34.91 -94.44 -60.00 845.83 -30.91 21.74 -
EY -1.95 -2.86 -1.06 -1.67 0.12 -3.24 4.60 -
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