[ALRICH] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 18.59%
YoY- -74.86%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 6,101 5,952 6,129 4,005 3,329 4,108 5,405 8.43%
PBT -150 -536 -352 -2,082 -2,474 -1,918 -1,195 -75.02%
Tax -449 -449 -449 0 0 0 0 -
NP -599 -985 -801 -2,082 -2,474 -1,918 -1,195 -36.97%
-
NP to SH -223 -658 -780 -1,822 -2,238 -1,683 -1,415 -70.92%
-
Tax Rate - - - - - - - -
Total Cost 6,700 6,937 6,930 6,087 5,803 6,026 6,600 1.01%
-
Net Worth 8,388 8,591 9,071 774,117 5,861 6,603 7,006 12.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 8,388 8,591 9,071 774,117 5,861 6,603 7,006 12.78%
NOSH 121,923 120,000 120,000 110,588 110,588 110,612 110,000 7.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -9.82% -16.55% -13.07% -51.99% -74.32% -46.69% -22.11% -
ROE -2.66% -7.66% -8.60% -0.24% -38.18% -25.49% -20.19% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.00 4.96 5.11 3.62 3.01 3.71 4.91 1.22%
EPS -0.18 -0.55 -0.65 -1.65 -2.02 -1.52 -1.29 -73.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0716 0.0756 7.00 0.053 0.0597 0.0637 5.28%
Adjusted Per Share Value based on latest NOSH - 110,588
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.55 0.53 0.55 0.36 0.30 0.37 0.49 8.02%
EPS -0.02 -0.06 -0.07 -0.16 -0.20 -0.15 -0.13 -71.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0077 0.0081 0.6952 0.0053 0.0059 0.0063 12.36%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.22 0.285 0.24 0.345 0.285 0.29 0.19 -
P/RPS 4.40 5.75 4.70 9.53 9.47 7.81 3.87 8.95%
P/EPS -120.28 -51.98 -36.92 -20.94 -14.08 -19.06 -14.77 306.32%
EY -0.83 -1.92 -2.71 -4.78 -7.10 -5.25 -6.77 -75.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.98 3.17 0.05 5.38 4.86 2.98 4.87%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 29/05/14 28/02/14 -
Price 0.185 0.27 0.30 0.265 0.27 0.26 0.21 -
P/RPS 3.70 5.44 5.87 7.32 8.97 7.00 4.27 -9.13%
P/EPS -101.15 -49.24 -46.15 -16.08 -13.34 -17.09 -16.33 238.40%
EY -0.99 -2.03 -2.17 -6.22 -7.50 -5.85 -6.13 -70.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.77 3.97 0.04 5.09 4.36 3.30 -12.77%

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