[ARBB] QoQ Annualized Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 60,341 67,580 73,240 61,852 72,233 59,600 61,308 -1.05% QoQ % -10.71% -7.73% 18.41% -14.37% 21.20% -2.79% - Horiz. % 98.42% 110.23% 119.46% 100.89% 117.82% 97.21% 100.00%
PBT -3,976 -2,492 -4,568 -19,040 -3,577 -5,742 -7,512 -34.54% QoQ % -59.55% 45.45% 76.01% -432.24% 37.70% 23.56% - Horiz. % 52.93% 33.17% 60.81% 253.46% 47.62% 76.44% 100.00%
Tax -200 -200 -200 -5,020 -200 -200 -200 - QoQ % 0.00% 0.00% 96.02% -2,410.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 2,510.00% 100.00% 100.00% 100.00%
NP -4,176 -2,692 -4,768 -24,060 -3,777 -5,942 -7,712 -33.54% QoQ % -55.13% 43.54% 80.18% -536.96% 36.43% 22.95% - Horiz. % 54.15% 34.91% 61.83% 311.98% 48.98% 77.05% 100.00%
NP to SH -4,176 -2,692 -4,768 -24,060 -3,777 -5,942 -7,712 -33.54% QoQ % -55.13% 43.54% 80.18% -536.96% 36.43% 22.95% - Horiz. % 54.15% 34.91% 61.83% 311.98% 48.98% 77.05% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 64,517 70,272 78,008 85,912 76,010 65,542 69,020 -4.39% QoQ % -8.19% -9.92% -9.20% 13.03% 15.97% -5.04% - Horiz. % 93.48% 101.81% 113.02% 124.47% 110.13% 94.96% 100.00%
Net Worth 46,435 48,269 48,291 47,655 69,042 69,042 70,264 -24.11% QoQ % -3.80% -0.05% 1.33% -30.98% 0.00% -1.74% - Horiz. % 66.09% 68.70% 68.73% 67.82% 98.26% 98.26% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 46,435 48,269 48,291 47,655 69,042 69,042 70,264 -24.11% QoQ % -3.80% -0.05% 1.33% -30.98% 0.00% -1.74% - Horiz. % 66.09% 68.70% 68.73% 67.82% 98.26% 98.26% 100.00%
NOSH 61,100 61,100 61,100 61,097 61,100 61,100 61,100 - QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.92 % -3.98 % -6.51 % -38.90 % -5.23 % -9.97 % -12.58 % -32.84% QoQ % -73.87% 38.86% 83.26% -643.79% 47.54% 20.75% - Horiz. % 55.01% 31.64% 51.75% 309.22% 41.57% 79.25% 100.00%
ROE -8.99 % -5.58 % -9.87 % -50.49 % -5.47 % -8.61 % -10.98 % -12.47% QoQ % -61.11% 43.47% 80.45% -823.03% 36.47% 21.58% - Horiz. % 81.88% 50.82% 89.89% 459.84% 49.82% 78.42% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.76 110.61 119.81 101.24 118.22 97.55 100.34 -1.05% QoQ % -10.71% -7.68% 18.34% -14.36% 21.19% -2.78% - Horiz. % 98.43% 110.24% 119.40% 100.90% 117.82% 97.22% 100.00%
EPS -6.84 -4.40 -7.80 -39.38 -6.19 -9.72 -13.56 -36.61% QoQ % -55.45% 43.59% 80.19% -536.19% 36.32% 28.32% - Horiz. % 50.44% 32.45% 57.52% 290.41% 45.65% 71.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7600 0.7900 0.7900 0.7800 1.1300 1.1300 1.1500 -24.11% QoQ % -3.80% 0.00% 1.28% -30.97% 0.00% -1.74% - Horiz. % 66.09% 68.70% 68.70% 67.83% 98.26% 98.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,614 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.21 14.80 16.04 13.55 15.82 13.05 13.43 -1.09% QoQ % -10.74% -7.73% 18.38% -14.35% 21.23% -2.83% - Horiz. % 98.36% 110.20% 119.43% 100.89% 117.80% 97.17% 100.00%
EPS -0.91 -0.59 -1.04 -5.27 -0.83 -1.30 -1.69 -33.79% QoQ % -54.24% 43.27% 80.27% -534.94% 36.15% 23.08% - Horiz. % 53.85% 34.91% 61.54% 311.83% 49.11% 76.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1017 0.1057 0.1058 0.1044 0.1512 0.1512 0.1539 -24.11% QoQ % -3.78% -0.09% 1.34% -30.95% 0.00% -1.75% - Horiz. % 66.08% 68.68% 68.75% 67.84% 98.25% 98.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6000 0.5800 0.5550 0.5800 0.5800 0.5800 0.6000 -
P/RPS 0.61 0.52 0.46 0.57 0.49 0.59 0.60 1.11% QoQ % 17.31% 13.04% -19.30% 16.33% -16.95% -1.67% - Horiz. % 101.67% 86.67% 76.67% 95.00% 81.67% 98.33% 100.00%
P/EPS -8.78 -13.16 -7.12 -1.47 -9.38 -5.96 -4.75 50.56% QoQ % 33.28% -84.83% -384.35% 84.33% -57.38% -25.47% - Horiz. % 184.84% 277.05% 149.89% 30.95% 197.47% 125.47% 100.00%
EY -11.39 -7.60 -14.05 -67.90 -10.66 -16.77 -21.04 -33.55% QoQ % -49.87% 45.91% 79.31% -536.96% 36.43% 20.29% - Horiz. % 54.13% 36.12% 66.78% 322.72% 50.67% 79.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 0.73 0.70 0.74 0.51 0.51 0.52 32.12% QoQ % 8.22% 4.29% -5.41% 45.10% 0.00% -1.92% - Horiz. % 151.92% 140.38% 134.62% 142.31% 98.08% 98.08% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 07/10/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.6100 0.6000 0.5800 0.5400 0.6000 0.6000 0.5900 -
P/RPS 0.62 0.54 0.48 0.53 0.51 0.62 0.59 3.36% QoQ % 14.81% 12.50% -9.43% 3.92% -17.74% 5.08% - Horiz. % 105.08% 91.53% 81.36% 89.83% 86.44% 105.08% 100.00%
P/EPS -8.93 -13.62 -7.44 -1.37 -9.71 -6.17 -4.67 54.00% QoQ % 34.43% -83.06% -443.07% 85.89% -57.37% -32.12% - Horiz. % 191.22% 291.65% 159.31% 29.34% 207.92% 132.12% 100.00%
EY -11.20 -7.34 -13.45 -72.93 -10.30 -16.21 -21.39 -35.01% QoQ % -52.59% 45.43% 81.56% -608.06% 36.46% 24.22% - Horiz. % 52.36% 34.32% 62.88% 340.95% 48.15% 75.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.80 0.76 0.73 0.69 0.53 0.53 0.51 34.97% QoQ % 5.26% 4.11% 5.80% 30.19% 0.00% 3.92% - Horiz. % 156.86% 149.02% 143.14% 135.29% 103.92% 103.92% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Aturmaju-Q4 2012 Result.pdf 
