Highlights

[ARBB] QoQ TTM Result on 2011-09-30 [#3]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 30-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     21.22%    YoY -     38.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,162 60,278 61,944 64,458 61,811 69,343 71,703 -10.07%
  QoQ % 1.47% -2.69% -3.90% 4.28% -10.86% -3.29% -
  Horiz. % 85.30% 84.07% 86.39% 89.90% 86.20% 96.71% 100.00%
PBT -8,770 -8,861 -7,734 -1,742 -3,759 -3,731 -4,382 58.88%
  QoQ % 1.03% -14.57% -343.97% 53.66% -0.75% 14.86% -
  Horiz. % 200.14% 202.21% 176.49% 39.75% 85.78% 85.14% 100.00%
Tax 1,340 1,340 1,340 -5,745 -5,745 -5,745 -5,745 -
  QoQ % 0.00% 0.00% 123.32% 0.00% 0.00% 0.00% -
  Horiz. % -23.32% -23.32% -23.32% 100.00% 100.00% 100.00% 100.00%
NP -7,430 -7,521 -6,394 -7,487 -9,504 -9,476 -10,127 -18.67%
  QoQ % 1.21% -17.63% 14.60% 21.22% -0.30% 6.43% -
  Horiz. % 73.37% 74.27% 63.14% 73.93% 93.85% 93.57% 100.00%
NP to SH -7,430 -7,521 -6,394 -7,487 -9,504 -9,476 -10,127 -18.67%
  QoQ % 1.21% -17.63% 14.60% 21.22% -0.30% 6.43% -
  Horiz. % 73.37% 74.27% 63.14% 73.93% 93.85% 93.57% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 68,592 67,799 68,338 71,945 71,315 78,819 81,830 -11.11%
  QoQ % 1.17% -0.79% -5.01% 0.88% -9.52% -3.68% -
  Horiz. % 83.82% 82.85% 83.51% 87.92% 87.15% 96.32% 100.00%
Net Worth 68,923 70,164 72,147 76,122 76,209 77,654 78,209 -8.09%
  QoQ % -1.77% -2.75% -5.22% -0.11% -1.86% -0.71% -
  Horiz. % 88.13% 89.71% 92.25% 97.33% 97.44% 99.29% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 68,923 70,164 72,147 76,122 76,209 77,654 78,209 -8.09%
  QoQ % -1.77% -2.75% -5.22% -0.11% -1.86% -0.71% -
  Horiz. % 88.13% 89.71% 92.25% 97.33% 97.44% 99.29% 100.00%
NOSH 60,994 61,012 61,141 61,388 60,967 61,145 61,100 -0.12%
  QoQ % -0.03% -0.21% -0.40% 0.69% -0.29% 0.07% -
  Horiz. % 99.83% 99.86% 100.07% 100.47% 99.78% 100.07% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.15 % -12.48 % -10.32 % -11.62 % -15.38 % -13.67 % -14.12 % -9.54%
  QoQ % 2.64% -20.93% 11.19% 24.45% -12.51% 3.19% -
  Horiz. % 86.05% 88.39% 73.09% 82.29% 108.92% 96.81% 100.00%
ROE -10.78 % -10.72 % -8.86 % -9.84 % -12.47 % -12.20 % -12.95 % -11.52%
  QoQ % -0.56% -20.99% 9.96% 21.09% -2.21% 5.79% -
  Horiz. % 83.24% 82.78% 68.42% 75.98% 96.29% 94.21% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 100.28 98.80 101.31 105.00 101.38 113.41 117.35 -9.96%
  QoQ % 1.50% -2.48% -3.51% 3.57% -10.61% -3.36% -
  Horiz. % 85.45% 84.19% 86.33% 89.48% 86.39% 96.64% 100.00%
EPS -12.18 -12.33 -10.46 -12.20 -15.59 -15.50 -16.57 -18.57%
  QoQ % 1.22% -17.88% 14.26% 21.74% -0.58% 6.46% -
  Horiz. % 73.51% 74.41% 63.13% 73.63% 94.09% 93.54% 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 1.1300 1.1500 1.1800 1.2400 1.2500 1.2700 1.2800 -7.98%
  QoQ % -1.74% -2.54% -4.84% -0.80% -1.57% -0.78% -
  Horiz. % 88.28% 89.84% 92.19% 96.88% 97.66% 99.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,487
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.79 13.59 13.97 14.53 13.94 15.64 16.17 -10.08%
  QoQ % 1.47% -2.72% -3.85% 4.23% -10.87% -3.28% -
  Horiz. % 85.28% 84.04% 86.39% 89.86% 86.21% 96.72% 100.00%
EPS -1.68 -1.70 -1.44 -1.69 -2.14 -2.14 -2.28 -18.44%
  QoQ % 1.18% -18.06% 14.79% 21.03% 0.00% 6.14% -
  Horiz. % 73.68% 74.56% 63.16% 74.12% 93.86% 93.86% 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 0.1554 0.1582 0.1627 0.1716 0.1718 0.1751 0.1764 -8.11%
  QoQ % -1.77% -2.77% -5.19% -0.12% -1.88% -0.74% -
  Horiz. % 88.10% 89.68% 92.23% 97.28% 97.39% 99.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.5800 0.6000 0.6000 0.5800 0.7200 0.7300 0.6000 -
P/RPS 0.58 0.61 0.59 0.55 0.71 0.64 0.51 8.96%
  QoQ % -4.92% 3.39% 7.27% -22.54% 10.94% 25.49% -
  Horiz. % 113.73% 119.61% 115.69% 107.84% 139.22% 125.49% 100.00%
P/EPS -4.76 -4.87 -5.74 -4.76 -4.62 -4.71 -3.62 20.04%
  QoQ % 2.26% 15.16% -20.59% -3.03% 1.91% -30.11% -
  Horiz. % 131.49% 134.53% 158.56% 131.49% 127.62% 130.11% 100.00%
EY -21.00 -20.54 -17.43 -21.03 -21.65 -21.23 -27.62 -16.71%
  QoQ % -2.24% -17.84% 17.12% 2.86% -1.98% 23.14% -
  Horiz. % 76.03% 74.37% 63.11% 76.14% 78.39% 76.86% 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 0.51 0.52 0.51 0.47 0.58 0.57 0.47 5.60%
  QoQ % -1.92% 1.96% 8.51% -18.97% 1.75% 21.28% -
  Horiz. % 108.51% 110.64% 108.51% 100.00% 123.40% 121.28% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.6000 0.5900 0.6000 0.6000 0.6800 0.7200 0.5900 -
P/RPS 0.60 0.60 0.59 0.57 0.67 0.63 0.50 12.94%
  QoQ % 0.00% 1.69% 3.51% -14.93% 6.35% 26.00% -
  Horiz. % 120.00% 120.00% 118.00% 114.00% 134.00% 126.00% 100.00%
P/EPS -4.93 -4.79 -5.74 -4.92 -4.36 -4.65 -3.56 24.27%
  QoQ % -2.92% 16.55% -16.67% -12.84% 6.24% -30.62% -
  Horiz. % 138.48% 134.55% 161.24% 138.20% 122.47% 130.62% 100.00%
EY -20.30 -20.89 -17.43 -20.33 -22.92 -21.52 -28.09 -19.48%
  QoQ % 2.82% -19.85% 14.26% 11.30% -6.51% 23.39% -
  Horiz. % 72.27% 74.37% 62.05% 72.37% 81.59% 76.61% 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 0.53 0.51 0.51 0.48 0.54 0.57 0.46 9.91%
  QoQ % 3.92% 0.00% 6.25% -11.11% -5.26% 23.91% -
  Horiz. % 115.22% 110.87% 110.87% 104.35% 117.39% 123.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

501  507  612  842 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.0350.00 
 SAPNRG 0.125+0.01 
 AT 0.165+0.01 
 KGROUP-WC 0.020.00 
 KANGER 0.175-0.005 
 ARMADA 0.295+0.025 
 VSOLAR 0.0450.00 
 KGROUP 0.0550.00 
 KNM 0.205+0.01 
 HIBISCS 0.62+0.03 

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