Highlights

[ARBB] QoQ TTM Result on 2012-12-31 [#4]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -251.28%    YoY -     -276.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 52,932 65,843 64,836 61,853 67,315 61,162 60,278 -8.29%
  QoQ % -19.61% 1.55% 4.82% -8.11% 10.06% 1.47% -
  Horiz. % 87.81% 109.23% 107.56% 102.61% 111.67% 101.47% 100.00%
PBT -19,340 -17,415 -18,304 -19,040 -8,189 -8,770 -8,861 68.18%
  QoQ % -11.05% 4.86% 3.87% -132.51% 6.62% 1.03% -
  Horiz. % 218.26% 196.54% 206.57% 214.87% 92.42% 98.97% 100.00%
Tax -5,019 -5,019 -5,019 -5,019 1,340 1,340 1,340 -
  QoQ % 0.00% 0.00% 0.00% -474.55% 0.00% 0.00% -
  Horiz. % -374.55% -374.55% -374.55% -374.55% 100.00% 100.00% 100.00%
NP -24,359 -22,434 -23,323 -24,059 -6,849 -7,430 -7,521 118.75%
  QoQ % -8.58% 3.81% 3.06% -251.28% 7.82% 1.21% -
  Horiz. % 323.88% 298.28% 310.11% 319.89% 91.07% 98.79% 100.00%
NP to SH -24,359 -22,434 -23,323 -24,059 -6,849 -7,430 -7,521 118.75%
  QoQ % -8.58% 3.81% 3.06% -251.28% 7.82% 1.21% -
  Horiz. % 323.88% 298.28% 310.11% 319.89% 91.07% 98.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 77,291 88,277 88,159 85,912 74,164 68,592 67,799 9.12%
  QoQ % -12.44% 0.13% 2.62% 15.84% 8.12% 1.17% -
  Horiz. % 114.00% 130.20% 130.03% 126.72% 109.39% 101.17% 100.00%
Net Worth 46,435 48,269 48,269 47,657 68,291 68,923 70,164 -24.04%
  QoQ % -3.80% 0.00% 1.28% -30.21% -0.92% -1.77% -
  Horiz. % 66.18% 68.79% 68.79% 67.92% 97.33% 98.23% 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 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
30/09/13 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 48,269 47,657 68,291 68,923 70,164 -24.04%
  QoQ % -3.80% 0.00% 1.28% -30.21% -0.92% -1.77% -
  Horiz. % 66.18% 68.79% 68.79% 67.92% 97.33% 98.23% 100.00%
NOSH 61,100 61,100 61,100 61,100 60,434 60,994 61,012 0.10%
  QoQ % 0.00% 0.00% 0.00% 1.10% -0.92% -0.03% -
  Horiz. % 100.14% 100.14% 100.14% 100.14% 99.05% 99.97% 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 -46.02 % -34.07 % -35.97 % -38.90 % -10.17 % -12.15 % -12.48 % 138.49%
  QoQ % -35.07% 5.28% 7.53% -282.50% 16.30% 2.64% -
  Horiz. % 368.75% 273.00% 288.22% 311.70% 81.49% 97.36% 100.00%
ROE -52.46 % -46.48 % -48.32 % -50.48 % -10.03 % -10.78 % -10.72 % 187.96%
  QoQ % -12.87% 3.81% 4.28% -403.29% 6.96% -0.56% -
  Horiz. % 489.37% 433.58% 450.75% 470.90% 93.56% 100.56% 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 86.63 107.76 106.11 101.23 111.38 100.28 98.80 -8.38%
  QoQ % -19.61% 1.55% 4.82% -9.11% 11.07% 1.50% -
  Horiz. % 87.68% 109.07% 107.40% 102.46% 112.73% 101.50% 100.00%
EPS -39.87 -36.72 -38.17 -39.38 -11.33 -12.18 -12.33 118.51%
  QoQ % -8.58% 3.80% 3.07% -247.57% 6.98% 1.22% -
  Horiz. % 323.36% 297.81% 309.57% 319.38% 91.89% 98.78% 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 - 443,487
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.94 14.85 14.62 13.95 15.18 13.79 13.59 -8.26%
  QoQ % -19.60% 1.57% 4.80% -8.10% 10.08% 1.47% -
  Horiz. % 87.86% 109.27% 107.58% 102.65% 111.70% 101.47% 100.00%
EPS -5.49 -5.06 -5.26 -5.42 -1.54 -1.68 -1.70 118.33%
  QoQ % -8.50% 3.80% 2.95% -251.95% 8.33% 1.18% -
  Horiz. % 322.94% 297.65% 309.41% 318.82% 90.59% 98.82% 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 0.1047 0.1088 0.1088 0.1075 0.1540 0.1554 0.1582 -24.04%
  QoQ % -3.77% 0.00% 1.21% -30.19% -0.90% -1.77% -
  Horiz. % 66.18% 68.77% 68.77% 67.95% 97.35% 98.23% 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 0.69 0.54 0.52 0.57 0.52 0.58 0.61 8.55%
  QoQ % 27.78% 3.85% -8.77% 9.62% -10.34% -4.92% -
  Horiz. % 113.11% 88.52% 85.25% 93.44% 85.25% 95.08% 100.00%
P/EPS -1.50 -1.58 -1.45 -1.47 -5.12 -4.76 -4.87 -54.36%
  QoQ % 5.06% -8.97% 1.36% 71.29% -7.56% 2.26% -
  Horiz. % 30.80% 32.44% 29.77% 30.18% 105.13% 97.74% 100.00%
EY -66.45 -63.30 -68.78 -67.89 -19.54 -21.00 -20.54 118.58%
  QoQ % -4.98% 7.97% -1.31% -247.44% 6.95% -2.24% -
  Horiz. % 323.52% 308.18% 334.86% 330.53% 95.13% 102.24% 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 0.70 0.56 0.55 0.53 0.54 0.60 0.60 10.81%
  QoQ % 25.00% 1.82% 3.77% -1.85% -10.00% 0.00% -
  Horiz. % 116.67% 93.33% 91.67% 88.33% 90.00% 100.00% 100.00%
P/EPS -1.53 -1.63 -1.52 -1.37 -5.29 -4.93 -4.79 -53.24%
  QoQ % 6.13% -7.24% -10.95% 74.10% -7.30% -2.92% -
  Horiz. % 31.94% 34.03% 31.73% 28.60% 110.44% 102.92% 100.00%
EY -65.36 -61.19 -65.81 -72.92 -18.89 -20.30 -20.89 113.77%
  QoQ % -6.81% 7.02% 9.75% -286.02% 6.95% 2.82% -
  Horiz. % 312.88% 292.92% 315.03% 349.07% 90.43% 97.18% 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.
 


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
 
 

464  491  642  865 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.165+0.01 
 KGROUP-WC 0.020.00 
 VSOLAR 0.0450.00 
 KGROUP 0.06+0.005 
 KANGER 0.185+0.005 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.615+0.025 

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