[ALRICH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -733.88%
YoY- -679.89%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,108 5,405 5,796 6,004 5,101 5,050 4,649 -7.92%
PBT -1,918 -1,195 -628 -582 502 421 -90 670.09%
Tax 0 0 0 0 -189 -189 -189 -
NP -1,918 -1,195 -628 -582 313 232 -279 261.97%
-
NP to SH -1,683 -1,415 -1,042 -1,009 -121 171 -334 194.20%
-
Tax Rate - - - - 37.65% 44.89% - -
Total Cost 6,026 6,600 6,424 6,586 4,788 4,818 4,928 14.36%
-
Net Worth 6,603 7,006 7,520 8,033 8,263 7,280 7,141 -5.09%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,603 7,006 7,520 8,033 8,263 7,280 7,141 -5.09%
NOSH 110,612 110,000 110,754 109,444 109,600 93,333 100,727 6.44%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -46.69% -22.11% -10.84% -9.69% 6.14% 4.59% -6.00% -
ROE -25.49% -20.19% -13.86% -12.56% -1.46% 2.35% -4.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.71 4.91 5.23 5.49 4.65 5.41 4.62 -13.61%
EPS -1.52 -1.29 -0.94 -0.92 -0.11 0.18 -0.33 177.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0637 0.0679 0.0734 0.0754 0.078 0.0709 -10.83%
Adjusted Per Share Value based on latest NOSH - 109,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.37 0.49 0.52 0.54 0.46 0.45 0.42 -8.11%
EPS -0.15 -0.13 -0.09 -0.09 -0.01 0.02 -0.03 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0063 0.0068 0.0072 0.0074 0.0065 0.0064 -5.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.29 0.19 0.175 0.205 0.155 0.16 0.14 -
P/RPS 7.81 3.87 3.34 3.74 3.33 2.96 3.03 88.10%
P/EPS -19.06 -14.77 -18.60 -22.24 -140.40 87.33 -42.22 -41.17%
EY -5.25 -6.77 -5.38 -4.50 -0.71 1.15 -2.37 70.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 2.98 2.58 2.79 2.06 2.05 1.97 82.67%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 29/11/13 30/08/13 31/05/13 27/02/13 30/11/12 -
Price 0.26 0.21 0.185 0.17 0.15 0.145 0.17 -
P/RPS 7.00 4.27 3.54 3.10 3.22 2.68 3.68 53.58%
P/EPS -17.09 -16.33 -19.66 -18.44 -135.87 79.14 -51.27 -51.95%
EY -5.85 -6.13 -5.09 -5.42 -0.74 1.26 -1.95 108.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 3.30 2.72 2.32 1.99 1.86 2.40 48.93%

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