[ALRICH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 129.0%
YoY- 140.1%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 7,622 7,022 6,932 6,970 4,644 5,582 5,374 26.15%
PBT 1,061 1,011 869 1,012 -3,130 -2,595 -2,175 -
Tax 20 4 -8 -53 -86 -120 -117 -
NP 1,081 1,015 861 959 -3,216 -2,715 -2,292 -
-
NP to SH 1,084 1,047 874 940 -3,241 -2,765 -2,343 -
-
Tax Rate -1.89% -0.40% 0.92% 5.24% - - - -
Total Cost 6,541 6,007 6,071 6,011 7,860 8,297 7,666 -10.01%
-
Net Worth 10,487 10,782 11,765 11,055 9,607 9,834 9,946 3.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 10,487 10,782 11,765 11,055 9,607 9,834 9,946 3.58%
NOSH 99,310 99,473 106,666 100,324 101,562 100,555 97,999 0.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.18% 14.45% 12.42% 13.76% -69.25% -48.64% -42.65% -
ROE 10.34% 9.71% 7.43% 8.50% -33.73% -28.12% -23.55% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.67 7.06 6.50 6.95 4.57 5.55 5.48 25.04%
EPS 1.09 1.05 0.82 0.94 -3.19 -2.75 -2.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1084 0.1103 0.1102 0.0946 0.0978 0.1015 2.66%
Adjusted Per Share Value based on latest NOSH - 100,324
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.68 0.63 0.62 0.63 0.42 0.50 0.48 26.05%
EPS 0.10 0.09 0.08 0.08 -0.29 -0.25 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0094 0.0097 0.0106 0.0099 0.0086 0.0088 0.0089 3.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.18 0.19 0.19 0.21 0.22 0.29 -
P/RPS 1.95 2.55 2.92 2.73 4.59 3.96 5.29 -48.49%
P/EPS 13.74 17.10 23.19 20.28 -6.58 -8.00 -12.13 -
EY 7.28 5.85 4.31 4.93 -15.20 -12.50 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.66 1.72 1.72 2.22 2.25 2.86 -37.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 29/08/08 29/05/08 29/02/08 21/11/07 28/08/07 28/05/07 -
Price 0.14 0.14 0.18 0.20 0.22 0.23 0.21 -
P/RPS 1.82 1.98 2.77 2.88 4.81 4.14 3.83 -39.02%
P/EPS 12.83 13.30 21.97 21.35 -6.89 -8.36 -8.78 -
EY 7.80 7.52 4.55 4.68 -14.51 -11.96 -11.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.29 1.63 1.81 2.33 2.35 2.07 -25.48%

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