Highlights

[ARBB] QoQ TTM Result on 2012-06-30 [#2]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     1.21%    YoY -     21.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 64,836 61,853 67,315 61,162 60,278 61,944 64,458 0.39%
  QoQ % 4.82% -8.11% 10.06% 1.47% -2.69% -3.90% -
  Horiz. % 100.59% 95.96% 104.43% 94.89% 93.52% 96.10% 100.00%
PBT -18,304 -19,040 -8,189 -8,770 -8,861 -7,734 -1,742 379.05%
  QoQ % 3.87% -132.51% 6.62% 1.03% -14.57% -343.97% -
  Horiz. % 1,050.75% 1,093.00% 470.09% 503.44% 508.67% 443.97% 100.00%
Tax -5,019 -5,019 1,340 1,340 1,340 1,340 -5,745 -8.61%
  QoQ % 0.00% -474.55% 0.00% 0.00% 0.00% 123.32% -
  Horiz. % 87.36% 87.36% -23.32% -23.32% -23.32% -23.32% 100.00%
NP -23,323 -24,059 -6,849 -7,430 -7,521 -6,394 -7,487 113.15%
  QoQ % 3.06% -251.28% 7.82% 1.21% -17.63% 14.60% -
  Horiz. % 311.51% 321.34% 91.48% 99.24% 100.45% 85.40% 100.00%
NP to SH -23,323 -24,059 -6,849 -7,430 -7,521 -6,394 -7,487 113.15%
  QoQ % 3.06% -251.28% 7.82% 1.21% -17.63% 14.60% -
  Horiz. % 311.51% 321.34% 91.48% 99.24% 100.45% 85.40% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 88,159 85,912 74,164 68,592 67,799 68,338 71,945 14.50%
  QoQ % 2.62% 15.84% 8.12% 1.17% -0.79% -5.01% -
  Horiz. % 122.54% 119.41% 103.08% 95.34% 94.24% 94.99% 100.00%
Net Worth 48,269 47,657 68,291 68,923 70,164 72,147 76,122 -26.17%
  QoQ % 1.28% -30.21% -0.92% -1.77% -2.75% -5.22% -
  Horiz. % 63.41% 62.61% 89.71% 90.54% 92.17% 94.78% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 48,269 47,657 68,291 68,923 70,164 72,147 76,122 -26.17%
  QoQ % 1.28% -30.21% -0.92% -1.77% -2.75% -5.22% -
  Horiz. % 63.41% 62.61% 89.71% 90.54% 92.17% 94.78% 100.00%
NOSH 61,100 61,100 60,434 60,994 61,012 61,141 61,388 -0.31%
  QoQ % 0.00% 1.10% -0.92% -0.03% -0.21% -0.40% -
  Horiz. % 99.53% 99.53% 98.45% 99.36% 99.39% 99.60% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -35.97 % -38.90 % -10.17 % -12.15 % -12.48 % -10.32 % -11.62 % 112.25%
  QoQ % 7.53% -282.50% 16.30% 2.64% -20.93% 11.19% -
  Horiz. % 309.55% 334.77% 87.52% 104.56% 107.40% 88.81% 100.00%
ROE -48.32 % -50.48 % -10.03 % -10.78 % -10.72 % -8.86 % -9.84 % 188.63%
  QoQ % 4.28% -403.29% 6.96% -0.56% -20.99% 9.96% -
  Horiz. % 491.06% 513.01% 101.93% 109.55% 108.94% 90.04% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 106.11 101.23 111.38 100.28 98.80 101.31 105.00 0.70%
  QoQ % 4.82% -9.11% 11.07% 1.50% -2.48% -3.51% -
  Horiz. % 101.06% 96.41% 106.08% 95.50% 94.10% 96.49% 100.00%
EPS -38.17 -39.38 -11.33 -12.18 -12.33 -10.46 -12.20 113.77%
  QoQ % 3.07% -247.57% 6.98% 1.22% -17.88% 14.26% -
  Horiz. % 312.87% 322.79% 92.87% 99.84% 101.07% 85.74% 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 0.7900 0.7800 1.1300 1.1300 1.1500 1.1800 1.2400 -25.94%
  QoQ % 1.28% -30.97% 0.00% -1.74% -2.54% -4.84% -
  Horiz. % 63.71% 62.90% 91.13% 91.13% 92.74% 95.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 608,217
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.66 10.17 11.07 10.06 9.91 10.18 10.60 0.38%
  QoQ % 4.82% -8.13% 10.04% 1.51% -2.65% -3.96% -
  Horiz. % 100.57% 95.94% 104.43% 94.91% 93.49% 96.04% 100.00%
EPS -3.83 -3.96 -1.13 -1.22 -1.24 -1.05 -1.23 113.09%
  QoQ % 3.28% -250.44% 7.38% 1.61% -18.10% 14.63% -
  Horiz. % 311.38% 321.95% 91.87% 99.19% 100.81% 85.37% 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 0.0794 0.0784 0.1123 0.1133 0.1154 0.1186 0.1252 -26.16%
  QoQ % 1.28% -30.19% -0.88% -1.82% -2.70% -5.27% -
  Horiz. % 63.42% 62.62% 89.70% 90.50% 92.17% 94.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.5550 0.5800 0.5800 0.5800 0.6000 0.6000 0.5800 -
P/RPS 0.52 0.57 0.52 0.58 0.61 0.59 0.55 -3.67%
  QoQ % -8.77% 9.62% -10.34% -4.92% 3.39% 7.27% -
  Horiz. % 94.55% 103.64% 94.55% 105.45% 110.91% 107.27% 100.00%
P/EPS -1.45 -1.47 -5.12 -4.76 -4.87 -5.74 -4.76 -54.69%
  QoQ % 1.36% 71.29% -7.56% 2.26% 15.16% -20.59% -
  Horiz. % 30.46% 30.88% 107.56% 100.00% 102.31% 120.59% 100.00%
EY -68.78 -67.89 -19.54 -21.00 -20.54 -17.43 -21.03 120.18%
  QoQ % -1.31% -247.44% 6.95% -2.24% -17.84% 17.12% -
  Horiz. % 327.06% 322.82% 92.91% 99.86% 97.67% 82.88% 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 0.70 0.74 0.51 0.51 0.52 0.51 0.47 30.39%
  QoQ % -5.41% 45.10% 0.00% -1.92% 1.96% 8.51% -
  Horiz. % 148.94% 157.45% 108.51% 108.51% 110.64% 108.51% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.5800 0.5400 0.6000 0.6000 0.5900 0.6000 0.6000 -
P/RPS 0.55 0.53 0.54 0.60 0.60 0.59 0.57 -2.35%
  QoQ % 3.77% -1.85% -10.00% 0.00% 1.69% 3.51% -
  Horiz. % 96.49% 92.98% 94.74% 105.26% 105.26% 103.51% 100.00%
P/EPS -1.52 -1.37 -5.29 -4.93 -4.79 -5.74 -4.92 -54.27%
  QoQ % -10.95% 74.10% -7.30% -2.92% 16.55% -16.67% -
  Horiz. % 30.89% 27.85% 107.52% 100.20% 97.36% 116.67% 100.00%
EY -65.81 -72.92 -18.89 -20.30 -20.89 -17.43 -20.33 118.67%
  QoQ % 9.75% -286.02% 6.95% 2.82% -19.85% 14.26% -
  Horiz. % 323.71% 358.68% 92.92% 99.85% 102.75% 85.74% 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 0.73 0.69 0.53 0.53 0.51 0.51 0.48 32.21%
  QoQ % 5.80% 30.19% 0.00% 3.92% 0.00% 6.25% -
  Horiz. % 152.08% 143.75% 110.42% 110.42% 106.25% 106.25% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

236  171  479  1410 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.115-0.035 
 MMAG 0.09-0.005 
 HSI-CI2 0.365+0.035 
 WZSATU 0.235+0.02 
 ATAIMS 0.50+0.005 
 NWP 0.265-0.01 
 OPCOM 1.01+0.07 
 AIRASIA 0.80+0.015 
PARTNERS & BROKERS