[ARBB] QoQ Cumulative Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 45,256 33,790 18,310 61,852 54,175 29,800 15,327 105.68% QoQ % 33.93% 84.54% -70.40% 14.17% 81.80% 94.43% - Horiz. % 295.27% 220.46% 119.46% 403.55% 353.46% 194.43% 100.00%
PBT -2,982 -1,246 -1,142 -19,040 -2,683 -2,871 -1,878 36.07% QoQ % -139.33% -9.11% 94.00% -609.65% 6.55% -52.88% - Horiz. % 158.79% 66.35% 60.81% 1,013.84% 142.86% 152.88% 100.00%
Tax -150 -100 -50 -5,020 -150 -100 -50 107.87% QoQ % -50.00% -100.00% 99.00% -3,246.67% -50.00% -100.00% - Horiz. % 300.00% 200.00% 100.00% 10,040.00% 300.00% 200.00% 100.00%
NP -3,132 -1,346 -1,192 -24,060 -2,833 -2,971 -1,928 38.15% QoQ % -132.69% -12.92% 95.05% -749.28% 4.64% -54.10% - Horiz. % 162.45% 69.81% 61.83% 1,247.93% 146.94% 154.10% 100.00%
NP to SH -3,132 -1,346 -1,192 -24,060 -2,833 -2,971 -1,928 38.15% QoQ % -132.69% -12.92% 95.05% -749.28% 4.64% -54.10% - Horiz. % 162.45% 69.81% 61.83% 1,247.93% 146.94% 154.10% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 48,388 35,136 19,502 85,912 57,008 32,771 17,255 98.74% QoQ % 37.72% 80.17% -77.30% 50.70% 73.96% 89.92% - Horiz. % 280.43% 203.63% 113.02% 497.90% 330.39% 189.92% 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 -6.74 % -2.79 % -2.47 % -50.49 % -4.10 % -4.30 % -2.74 % 82.12% QoQ % -141.58% -12.96% 95.11% -1,131.46% 4.65% -56.93% - Horiz. % 245.99% 101.82% 90.15% 1,842.70% 149.64% 156.93% 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 74.07 55.30 29.95 101.24 88.67 48.77 25.09 105.66% QoQ % 33.94% 84.64% -70.42% 14.18% 81.81% 94.38% - Horiz. % 295.22% 220.41% 119.37% 403.51% 353.41% 194.38% 100.00%
EPS -5.13 -2.20 -1.95 -39.38 -4.64 -4.86 -3.39 31.78% QoQ % -133.18% -12.82% 95.05% -748.71% 4.53% -43.36% - Horiz. % 151.33% 64.90% 57.52% 1,161.65% 136.87% 143.36% 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 - 458,614 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.87 7.37 3.99 13.49 11.81 6.50 3.34 105.79% QoQ % 33.92% 84.71% -70.42% 14.23% 81.69% 94.61% - Horiz. % 295.51% 220.66% 119.46% 403.89% 353.59% 194.61% 100.00%
EPS -0.68 -0.29 -0.26 -5.25 -0.62 -0.65 -0.42 37.84% QoQ % -134.48% -11.54% 95.05% -746.77% 4.62% -54.76% - Horiz. % 161.90% 69.05% 61.90% 1,250.00% 147.62% 154.76% 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 0.1013 0.1052 0.1053 0.1039 0.1505 0.1505 0.1532 -24.08% QoQ % -3.71% -0.09% 1.35% -30.96% 0.00% -1.76% - Horiz. % 66.12% 68.67% 68.73% 67.82% 98.24% 98.24% 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 0.81 1.05 1.85 0.57 0.65 1.19 2.39 -51.36% QoQ % -22.86% -43.24% 224.56% -12.31% -45.38% -50.21% - Horiz. % 33.89% 43.93% 77.41% 23.85% 27.20% 49.79% 100.00%
P/EPS -11.70 -26.33 -28.46 -1.47 -12.51 -11.93 -19.01 -27.62% QoQ % 55.56% 7.48% -1,836.05% 88.25% -4.86% 37.24% - Horiz. % 61.55% 138.51% 149.71% 7.73% 65.81% 62.76% 100.00%
EY -8.54 -3.80 -3.51 -67.90 -7.99 -8.38 -5.26 38.10% QoQ % -124.74% -8.26% 94.83% -749.81% 4.65% -59.32% - Horiz. % 162.36% 72.24% 66.73% 1,290.87% 151.90% 159.32% 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 0.82 1.08 1.94 0.53 0.68 1.23 2.35 -50.40% QoQ % -24.07% -44.33% 266.04% -22.06% -44.72% -47.66% - Horiz. % 34.89% 45.96% 82.55% 22.55% 28.94% 52.34% 100.00%
P/EPS -11.90 -27.24 -29.74 -1.37 -12.94 -12.34 -18.70 -26.00% QoQ % 56.31% 8.41% -2,070.80% 89.41% -4.86% 34.01% - Horiz. % 63.64% 145.67% 159.04% 7.33% 69.20% 65.99% 100.00%
EY -8.40 -3.67 -3.36 -72.93 -7.73 -8.10 -5.35 35.05% QoQ % -128.88% -9.23% 95.39% -843.47% 4.57% -51.40% - Horiz. % 157.01% 68.60% 62.80% 1,363.18% 144.49% 151.40% 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 
