[ALRICH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -170.76%
YoY- 77.76%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,664 5,952 4,108 5,101 4,789 6,991 6,461 -5.28%
PBT -1,162 -536 -1,918 502 -592 -791 -1,585 -5.03%
Tax -79 -449 0 -189 0 0 0 -
NP -1,241 -985 -1,918 313 -592 -791 -1,585 -3.99%
-
NP to SH -1,089 -658 -1,683 -121 -544 -821 -1,696 -7.11%
-
Tax Rate - - - 37.65% - - - -
Total Cost 5,905 6,937 6,026 4,788 5,381 7,782 8,046 -5.02%
-
Net Worth 7,352 8,591 6,603 8,263 6,255 7,687 8,370 -2.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 7,352 8,591 6,603 8,263 6,255 7,687 8,370 -2.13%
NOSH 120,930 120,000 110,612 109,600 90,000 102,500 100,967 3.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -26.61% -16.55% -46.69% 6.14% -12.36% -11.31% -24.53% -
ROE -14.81% -7.66% -25.49% -1.46% -8.70% -10.68% -20.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.86 4.96 3.71 4.65 5.32 6.82 6.40 -8.07%
EPS -0.90 -0.55 -1.52 -0.11 -0.60 -0.80 -1.68 -9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0716 0.0597 0.0754 0.0695 0.075 0.0829 -5.03%
Adjusted Per Share Value based on latest NOSH - 109,600
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.42 0.53 0.37 0.46 0.43 0.63 0.58 -5.23%
EPS -0.10 -0.06 -0.15 -0.01 -0.05 -0.07 -0.15 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0077 0.0059 0.0074 0.0056 0.0069 0.0075 -2.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.65 0.285 0.29 0.155 0.18 0.10 0.10 -
P/RPS 16.85 5.75 7.81 3.33 3.38 1.47 1.56 48.62%
P/EPS -72.18 -51.98 -19.06 -140.40 -29.78 -12.48 -5.95 51.52%
EY -1.39 -1.92 -5.25 -0.71 -3.36 -8.01 -16.80 -33.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.69 3.98 4.86 2.06 2.59 1.33 1.21 43.73%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 29/05/14 31/05/13 30/05/12 24/05/11 31/05/10 -
Price 0.42 0.27 0.26 0.15 0.14 0.12 0.09 -
P/RPS 10.89 5.44 7.00 3.22 2.63 1.76 1.41 40.55%
P/EPS -46.64 -49.24 -17.09 -135.87 -23.16 -14.98 -5.36 43.36%
EY -2.14 -2.03 -5.85 -0.74 -4.32 -6.67 -18.66 -30.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.91 3.77 4.36 1.99 2.01 1.60 1.09 36.00%

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