Highlights

[ARBB] QoQ TTM Result on 2013-06-30 [#2]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 07-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     3.81%    YoY -     -201.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 47,973 58,190 52,932 65,843 64,836 61,853 67,315 -20.23%
  QoQ % -17.56% 9.93% -19.61% 1.55% 4.82% -8.11% -
  Horiz. % 71.27% 86.44% 78.63% 97.81% 96.32% 91.89% 100.00%
PBT -3,737 -3,256 -19,340 -17,415 -18,304 -19,040 -8,189 -40.75%
  QoQ % -14.77% 83.16% -11.05% 4.86% 3.87% -132.51% -
  Horiz. % 45.63% 39.76% 236.17% 212.66% 223.52% 232.51% 100.00%
Tax 2,378 2,359 -5,019 -5,019 -5,019 -5,019 1,340 46.63%
  QoQ % 0.81% 147.00% 0.00% 0.00% 0.00% -474.55% -
  Horiz. % 177.46% 176.04% -374.55% -374.55% -374.55% -374.55% 100.00%
NP -1,359 -897 -24,359 -22,434 -23,323 -24,059 -6,849 -66.01%
  QoQ % -51.51% 96.32% -8.58% 3.81% 3.06% -251.28% -
  Horiz. % 19.84% 13.10% 355.66% 327.55% 340.53% 351.28% 100.00%
NP to SH -1,409 -897 -24,359 -22,434 -23,323 -24,059 -6,849 -65.18%
  QoQ % -57.08% 96.32% -8.58% 3.81% 3.06% -251.28% -
  Horiz. % 20.57% 13.10% 355.66% 327.55% 340.53% 351.28% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 49,332 59,087 77,291 88,277 88,159 85,912 74,164 -23.82%
  QoQ % -16.51% -23.55% -12.44% 0.13% 2.62% 15.84% -
  Horiz. % 66.52% 79.67% 104.22% 119.03% 118.87% 115.84% 100.00%
Net Worth 47,046 48,880 46,435 48,269 48,269 47,657 68,291 -22.01%
  QoQ % -3.75% 5.26% -3.80% 0.00% 1.28% -30.21% -
  Horiz. % 68.89% 71.58% 68.00% 70.68% 70.68% 69.79% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 47,046 48,880 46,435 48,269 48,269 47,657 68,291 -22.01%
  QoQ % -3.75% 5.26% -3.80% 0.00% 1.28% -30.21% -
  Horiz. % 68.89% 71.58% 68.00% 70.68% 70.68% 69.79% 100.00%
NOSH 61,100 61,100 61,100 61,100 61,100 61,100 60,434 0.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 1.10% -
  Horiz. % 101.10% 101.10% 101.10% 101.10% 101.10% 101.10% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -2.83 % -1.54 % -46.02 % -34.07 % -35.97 % -38.90 % -10.17 % -57.41%
  QoQ % -83.77% 96.65% -35.07% 5.28% 7.53% -282.50% -
  Horiz. % 27.83% 15.14% 452.51% 335.00% 353.69% 382.50% 100.00%
ROE -2.99 % -1.84 % -52.46 % -46.48 % -48.32 % -50.48 % -10.03 % -55.41%
  QoQ % -62.50% 96.49% -12.87% 3.81% 4.28% -403.29% -
  Horiz. % 29.81% 18.34% 523.03% 463.41% 481.75% 503.29% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.52 95.24 86.63 107.76 106.11 101.23 111.38 -20.81%
  QoQ % -17.56% 9.94% -19.61% 1.55% 4.82% -9.11% -
  Horiz. % 70.50% 85.51% 77.78% 96.75% 95.27% 90.89% 100.00%
EPS -2.31 -1.47 -39.87 -36.72 -38.17 -39.38 -11.33 -65.39%
  QoQ % -57.14% 96.31% -8.58% 3.80% 3.07% -247.57% -
  Horiz. % 20.39% 12.97% 351.90% 324.10% 336.89% 347.57% 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 0.7700 0.8000 0.7600 0.7900 0.7900 0.7800 1.1300 -22.58%
  QoQ % -3.75% 5.26% -3.80% 0.00% 1.28% -30.97% -
  Horiz. % 68.14% 70.80% 67.26% 69.91% 69.91% 69.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,487
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.82 13.12 11.94 14.85 14.62 13.95 15.18 -20.22%
  QoQ % -17.53% 9.88% -19.60% 1.57% 4.80% -8.10% -
  Horiz. % 71.28% 86.43% 78.66% 97.83% 96.31% 91.90% 100.00%
EPS -0.32 -0.20 -5.49 -5.06 -5.26 -5.42 -1.54 -64.95%
  QoQ % -60.00% 96.36% -8.50% 3.80% 2.95% -251.95% -
  Horiz. % 20.78% 12.99% 356.49% 328.57% 341.56% 351.95% 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 0.1061 0.1102 0.1047 0.1088 0.1088 0.1075 0.1540 -22.01%
  QoQ % -3.72% 5.25% -3.77% 0.00% 1.21% -30.19% -
  Horiz. % 68.90% 71.56% 67.99% 70.65% 70.65% 69.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.6200 0.6400 0.6000 0.5800 0.5550 0.5800 0.5800 -
P/RPS 0.79 0.67 0.69 0.54 0.52 0.57 0.52 32.19%
  QoQ % 17.91% -2.90% 27.78% 3.85% -8.77% 9.62% -
  Horiz. % 151.92% 128.85% 132.69% 103.85% 100.00% 109.62% 100.00%
P/EPS -26.89 -43.59 -1.50 -1.58 -1.45 -1.47 -5.12 202.45%
  QoQ % 38.31% -2,806.00% 5.06% -8.97% 1.36% 71.29% -
  Horiz. % 525.20% 851.37% 29.30% 30.86% 28.32% 28.71% 100.00%
EY -3.72 -2.29 -66.45 -63.30 -68.78 -67.89 -19.54 -66.94%
  QoQ % -62.45% 96.55% -4.98% 7.97% -1.31% -247.44% -
  Horiz. % 19.04% 11.72% 340.07% 323.95% 352.00% 347.44% 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 0.81 0.80 0.79 0.73 0.70 0.74 0.51 36.17%
  QoQ % 1.25% 1.27% 8.22% 4.29% -5.41% 45.10% -
  Horiz. % 158.82% 156.86% 154.90% 143.14% 137.25% 145.10% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 07/10/13 31/05/13 28/02/13 30/11/12 -
Price 0.6050 0.6050 0.6100 0.6000 0.5800 0.5400 0.6000 -
P/RPS 0.77 0.64 0.70 0.56 0.55 0.53 0.54 26.71%
  QoQ % 20.31% -8.57% 25.00% 1.82% 3.77% -1.85% -
  Horiz. % 142.59% 118.52% 129.63% 103.70% 101.85% 98.15% 100.00%
P/EPS -26.24 -41.21 -1.53 -1.63 -1.52 -1.37 -5.29 191.14%
  QoQ % 36.33% -2,593.46% 6.13% -7.24% -10.95% 74.10% -
  Horiz. % 496.03% 779.02% 28.92% 30.81% 28.73% 25.90% 100.00%
EY -3.81 -2.43 -65.36 -61.19 -65.81 -72.92 -18.89 -65.64%
  QoQ % -56.79% 96.28% -6.81% 7.02% 9.75% -286.02% -
  Horiz. % 20.17% 12.86% 346.00% 323.93% 348.39% 386.02% 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 0.76 0.80 0.76 0.73 0.69 0.53 30.52%
  QoQ % 3.95% -5.00% 5.26% 4.11% 5.80% 30.19% -
  Horiz. % 149.06% 143.40% 150.94% 143.40% 137.74% 130.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

472  511  629  850 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.12+0.005 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 VSOLAR 0.0450.00 
 KGROUP 0.0550.00 
 ARMADA 0.295+0.025 
 KNM 0.21+0.015 
 KANGER 0.180.00 
 HIBISCS 0.625+0.035 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS