Highlights

[ARBB] QoQ TTM Result on 2010-12-31 [#4]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     16.35%    YoY -     -41.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 64,458 61,811 69,343 71,703 75,648 81,203 74,296 -9.03%
  QoQ % 4.28% -10.86% -3.29% -5.21% -6.84% 9.30% -
  Horiz. % 86.76% 83.20% 93.33% 96.51% 101.82% 109.30% 100.00%
PBT -1,742 -3,759 -3,731 -4,382 -12,163 -8,566 -7,452 -62.02%
  QoQ % 53.66% -0.75% 14.86% 63.97% -41.99% -14.95% -
  Horiz. % 23.38% 50.44% 50.07% 58.80% 163.22% 114.95% 100.00%
Tax -5,745 -5,745 -5,745 -5,745 56 57 57 -
  QoQ % 0.00% 0.00% 0.00% -10,358.93% -1.75% 0.00% -
  Horiz. % -10,078.95% -10,078.95% -10,078.95% -10,078.95% 98.25% 100.00% 100.00%
NP -7,487 -9,504 -9,476 -10,127 -12,107 -8,509 -7,395 0.83%
  QoQ % 21.22% -0.30% 6.43% 16.35% -42.28% -15.06% -
  Horiz. % 101.24% 128.52% 128.14% 136.94% 163.72% 115.06% 100.00%
NP to SH -7,487 -9,504 -9,476 -10,127 -12,107 -8,509 -7,395 0.83%
  QoQ % 21.22% -0.30% 6.43% 16.35% -42.28% -15.06% -
  Horiz. % 101.24% 128.52% 128.14% 136.94% 163.72% 115.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 71,945 71,315 78,819 81,830 87,755 89,712 81,691 -8.11%
  QoQ % 0.88% -9.52% -3.68% -6.75% -2.18% 9.82% -
  Horiz. % 88.07% 87.30% 96.48% 100.17% 107.42% 109.82% 100.00%
Net Worth 76,122 76,209 77,654 78,209 8,380 86,158 86,631 -8.25%
  QoQ % -0.11% -1.86% -0.71% 833.26% -90.27% -0.55% -
  Horiz. % 87.87% 87.97% 89.64% 90.28% 9.67% 99.45% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 76,122 76,209 77,654 78,209 8,380 86,158 86,631 -8.25%
  QoQ % -0.11% -1.86% -0.71% 833.26% -90.27% -0.55% -
  Horiz. % 87.87% 87.97% 89.64% 90.28% 9.67% 99.45% 100.00%
NOSH 61,388 60,967 61,145 61,100 61,169 61,104 61,008 0.41%
  QoQ % 0.69% -0.29% 0.07% -0.11% 0.11% 0.16% -
  Horiz. % 100.62% 99.93% 100.22% 100.15% 100.26% 100.16% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -11.62 % -15.38 % -13.67 % -14.12 % -16.00 % -10.48 % -9.95 % 10.89%
  QoQ % 24.45% -12.51% 3.19% 11.75% -52.67% -5.33% -
  Horiz. % 116.78% 154.57% 137.39% 141.91% 160.80% 105.33% 100.00%
ROE -9.84 % -12.47 % -12.20 % -12.95 % -144.47 % -9.88 % -8.54 % 9.90%
  QoQ % 21.09% -2.21% 5.79% 91.04% -1,362.25% -15.69% -
  Horiz. % 115.22% 146.02% 142.86% 151.64% 1,691.69% 115.69% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 105.00 101.38 113.41 117.35 123.67 132.89 121.78 -9.40%
  QoQ % 3.57% -10.61% -3.36% -5.11% -6.94% 9.12% -
  Horiz. % 86.22% 83.25% 93.13% 96.36% 101.55% 109.12% 100.00%
EPS -12.20 -15.59 -15.50 -16.57 -19.79 -13.93 -12.12 0.44%
  QoQ % 21.74% -0.58% 6.46% 16.27% -42.07% -14.93% -
  Horiz. % 100.66% 128.63% 127.89% 136.72% 163.28% 114.93% 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 1.2400 1.2500 1.2700 1.2800 0.1370 1.4100 1.4200 -8.63%
  QoQ % -0.80% -1.57% -0.78% 834.31% -90.28% -0.70% -
  Horiz. % 87.32% 88.03% 89.44% 90.14% 9.65% 99.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,487
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.53 13.94 15.64 16.17 17.06 18.31 16.75 -9.04%
  QoQ % 4.23% -10.87% -3.28% -5.22% -6.83% 9.31% -
  Horiz. % 86.75% 83.22% 93.37% 96.54% 101.85% 109.31% 100.00%
EPS -1.69 -2.14 -2.14 -2.28 -2.73 -1.92 -1.67 0.80%
  QoQ % 21.03% 0.00% 6.14% 16.48% -42.19% -14.97% -
  Horiz. % 101.20% 128.14% 128.14% 136.53% 163.47% 114.97% 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 0.1716 0.1718 0.1751 0.1764 0.0189 0.1943 0.1953 -8.26%
  QoQ % -0.12% -1.88% -0.74% 833.33% -90.27% -0.51% -
  Horiz. % 87.86% 87.97% 89.66% 90.32% 9.68% 99.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.5800 0.7200 0.7300 0.6000 0.6000 0.6000 0.8000 -
P/RPS 0.55 0.71 0.64 0.51 0.49 0.45 0.66 -11.44%
  QoQ % -22.54% 10.94% 25.49% 4.08% 8.89% -31.82% -
  Horiz. % 83.33% 107.58% 96.97% 77.27% 74.24% 68.18% 100.00%
P/EPS -4.76 -4.62 -4.71 -3.62 -3.03 -4.31 -6.60 -19.56%
  QoQ % -3.03% 1.91% -30.11% -19.47% 29.70% 34.70% -
  Horiz. % 72.12% 70.00% 71.36% 54.85% 45.91% 65.30% 100.00%
EY -21.03 -21.65 -21.23 -27.62 -32.99 -23.21 -15.15 24.41%
  QoQ % 2.86% -1.98% 23.14% 16.28% -42.14% -53.20% -
  Horiz. % 138.81% 142.90% 140.13% 182.31% 217.76% 153.20% 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 0.47 0.58 0.57 0.47 4.38 0.43 0.56 -11.01%
  QoQ % -18.97% 1.75% 21.28% -89.27% 918.60% -23.21% -
  Horiz. % 83.93% 103.57% 101.79% 83.93% 782.14% 76.79% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 21/06/10 -
Price 0.6000 0.6800 0.7200 0.5900 0.5800 0.6500 0.6000 -
P/RPS 0.57 0.67 0.63 0.50 0.47 0.49 0.49 10.60%
  QoQ % -14.93% 6.35% 26.00% 6.38% -4.08% 0.00% -
  Horiz. % 116.33% 136.73% 128.57% 102.04% 95.92% 100.00% 100.00%
P/EPS -4.92 -4.36 -4.65 -3.56 -2.93 -4.67 -4.95 -0.40%
  QoQ % -12.84% 6.24% -30.62% -21.50% 37.26% 5.66% -
  Horiz. % 99.39% 88.08% 93.94% 71.92% 59.19% 94.34% 100.00%
EY -20.33 -22.92 -21.52 -28.09 -34.13 -21.42 -20.20 0.43%
  QoQ % 11.30% -6.51% 23.39% 17.70% -59.34% -6.04% -
  Horiz. % 100.64% 113.47% 106.53% 139.06% 168.96% 106.04% 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 0.48 0.54 0.57 0.46 4.23 0.46 0.42 9.30%
  QoQ % -11.11% -5.26% 23.91% -89.13% 819.57% 9.52% -
  Horiz. % 114.29% 128.57% 135.71% 109.52% 1,007.14% 109.52% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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