[ALRICH] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -165.85%
YoY- 63.51%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 922 1,701 798 703 1,541 855 1,462 -7.39%
PBT -750 -194 890 -57 -7 -1,042 -209 23.72%
Tax 0 0 -189 0 0 0 -2 -
NP -750 -194 701 -57 -7 -1,042 -211 23.52%
-
NP to SH -752 -197 691 -27 -74 -1,032 -189 25.86%
-
Tax Rate - - 21.24% - - - - -
Total Cost 1,672 1,895 97 760 1,548 1,897 1,673 -0.00%
-
Net Worth 5,861 8,033 7,621 6,722 8,679 8,937 10,782 -9.65%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,861 8,033 7,621 6,722 8,679 8,937 10,782 -9.65%
NOSH 110,588 109,444 100,144 90,000 105,714 100,194 99,473 1.78%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -81.34% -11.41% 87.84% -8.11% -0.45% -121.87% -14.43% -
ROE -12.83% -2.45% 9.07% -0.40% -0.85% -11.55% -1.75% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.83 1.55 0.80 0.78 1.46 0.85 1.47 -9.08%
EPS -0.68 -0.18 0.69 -0.03 -0.07 -1.03 -0.19 23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0734 0.0761 0.0747 0.0821 0.0892 0.1084 -11.23%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.08 0.15 0.07 0.06 0.14 0.08 0.13 -7.76%
EPS -0.07 -0.02 0.06 0.00 -0.01 -0.09 -0.02 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0053 0.0072 0.0068 0.006 0.0078 0.008 0.0097 -9.57%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.285 0.205 0.15 0.115 0.08 0.15 0.18 -
P/RPS 34.18 13.19 18.82 14.72 5.49 17.58 12.25 18.64%
P/EPS -41.91 -113.89 21.74 -383.33 -114.29 -14.56 -94.74 -12.70%
EY -2.39 -0.88 4.60 -0.26 -0.88 -6.87 -1.06 14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 2.79 1.97 1.54 0.97 1.68 1.66 21.63%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.27 0.17 0.15 0.12 0.06 0.14 0.14 -
P/RPS 32.38 10.94 18.82 15.36 4.12 16.41 9.53 22.59%
P/EPS -39.71 -94.44 21.74 -400.00 -85.71 -13.59 -73.68 -9.78%
EY -2.52 -1.06 4.60 -0.25 -1.17 -7.36 -1.36 10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 2.32 1.97 1.61 0.73 1.57 1.29 25.69%

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