[ALRICH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,867 3,766 3,957 3,558 2,662 1,925 570 317.21%
PBT 633 761 1,704 1,934 1,724 1,362 350 48.38%
Tax -88 -43 -38 -26 -13 -6 0 -
NP 545 718 1,666 1,908 1,711 1,356 350 34.30%
-
NP to SH 560 764 1,710 1,963 1,711 1,356 350 36.75%
-
Tax Rate 13.90% 5.65% 2.23% 1.34% 0.75% 0.44% 0.00% -
Total Cost 4,322 3,048 2,291 1,650 951 569 220 626.75%
-
Net Worth 12,784 12,549 13,085 13,290 12,394 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 12,784 12,549 13,085 13,290 12,394 0 0 -
NOSH 100,666 100,000 96,999 99,259 101,428 44,317 12,367 304.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.20% 19.07% 42.10% 53.63% 64.27% 70.44% 61.40% -
ROE 4.38% 6.09% 13.07% 14.77% 13.80% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.83 3.77 4.08 3.58 2.62 4.34 4.61 3.15%
EPS 0.56 0.76 1.76 1.98 1.69 3.06 2.83 -66.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1255 0.1349 0.1339 0.1222 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,259
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.44 0.34 0.36 0.32 0.24 0.17 0.05 325.67%
EPS 0.05 0.07 0.15 0.18 0.15 0.12 0.03 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0113 0.0118 0.0119 0.0111 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.18 0.19 0.19 0.16 0.17 0.38 0.00 -
P/RPS 3.72 5.05 4.66 4.46 6.48 8.75 0.00 -
P/EPS 32.36 24.87 10.78 8.09 10.08 12.42 0.00 -
EY 3.09 4.02 9.28 12.36 9.92 8.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.51 1.41 1.19 1.39 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 30/08/06 23/05/06 21/02/06 - - - -
Price 0.20 0.19 0.19 0.15 0.00 0.00 0.00 -
P/RPS 4.14 5.05 4.66 4.18 0.00 0.00 0.00 -
P/EPS 35.95 24.87 10.78 7.58 0.00 0.00 0.00 -
EY 2.78 4.02 9.28 13.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.51 1.41 1.12 0.00 0.00 0.00 -

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