[ALRICH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -124.63%
YoY- -782.58%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,391 2,570 3,089 4,489 3,743 3,940 4,564 -10.20%
PBT -1,342 -1,507 -1,554 -667 382 -99 -692 11.65%
Tax 0 0 0 0 -189 0 0 -
NP -1,342 -1,507 -1,554 -667 193 -99 -692 11.65%
-
NP to SH -1,263 -1,037 -1,294 -1,058 155 -32 -773 8.51%
-
Tax Rate - - - - 49.48% - - -
Total Cost 3,733 4,077 4,643 5,156 3,550 4,039 5,256 -5.53%
-
Net Worth 9,304 7,837 780,862 7,483 7,326 7,925 7,880 2.80%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 9,304 7,837 780,862 7,483 7,326 7,925 7,880 2.80%
NOSH 133,101 120,581 111,551 110,208 103,333 106,666 100,389 4.80%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -56.13% -58.64% -50.31% -14.86% 5.16% -2.51% -15.16% -
ROE -13.57% -13.23% -0.17% -14.14% 2.12% -0.40% -9.81% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.84 2.13 2.77 4.07 3.62 3.69 4.55 -13.99%
EPS -1.02 -0.86 -1.16 -0.96 0.15 -0.03 -0.77 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.065 7.00 0.0679 0.0709 0.0743 0.0785 -1.52%
Adjusted Per Share Value based on latest NOSH - 110,754
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.25 0.27 0.33 0.47 0.39 0.41 0.48 -10.29%
EPS -0.13 -0.11 -0.14 -0.11 0.02 0.00 -0.08 8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0083 0.822 0.0079 0.0077 0.0083 0.0083 2.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.165 0.225 0.345 0.175 0.14 0.12 0.08 -
P/RPS 8.97 10.56 12.46 4.30 3.86 3.25 1.76 31.15%
P/EPS -16.98 -26.16 -29.74 -18.23 93.33 -400.00 -10.39 8.52%
EY -5.89 -3.82 -3.36 -5.49 1.07 -0.25 -9.63 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.46 0.05 2.58 1.97 1.62 1.02 14.49%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 30/11/15 28/11/14 29/11/13 30/11/12 25/11/11 29/11/10 -
Price 0.165 0.25 0.265 0.185 0.17 0.11 0.08 -
P/RPS 8.97 11.73 9.57 4.54 4.69 2.98 1.76 31.15%
P/EPS -16.98 -29.07 -22.84 -19.27 113.33 -366.67 -10.39 8.52%
EY -5.89 -3.44 -4.38 -5.19 0.88 -0.27 -9.63 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.85 0.04 2.72 2.40 1.48 1.02 14.49%

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