Highlights

[ARBB] QoQ TTM Result on 2013-12-31 [#4]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     96.32%    YoY -     96.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,987 40,507 47,973 58,190 52,932 65,843 64,836 -33.69%
  QoQ % -13.63% -15.56% -17.56% 9.93% -19.61% 1.55% -
  Horiz. % 53.96% 62.48% 73.99% 89.75% 81.64% 101.55% 100.00%
PBT -3,324 -3,734 -3,737 -3,256 -19,340 -17,415 -18,304 -67.90%
  QoQ % 10.98% 0.08% -14.77% 83.16% -11.05% 4.86% -
  Horiz. % 18.16% 20.40% 20.42% 17.79% 105.66% 95.14% 100.00%
Tax 2,378 2,378 2,378 2,359 -5,019 -5,019 -5,019 -
  QoQ % 0.00% 0.00% 0.81% 147.00% 0.00% 0.00% -
  Horiz. % -47.38% -47.38% -47.38% -47.00% 100.00% 100.00% 100.00%
NP -946 -1,356 -1,359 -897 -24,359 -22,434 -23,323 -88.17%
  QoQ % 30.24% 0.22% -51.51% 96.32% -8.58% 3.81% -
  Horiz. % 4.06% 5.81% 5.83% 3.85% 104.44% 96.19% 100.00%
NP to SH -996 -1,406 -1,409 -897 -24,359 -22,434 -23,323 -87.76%
  QoQ % 29.16% 0.21% -57.08% 96.32% -8.58% 3.81% -
  Horiz. % 4.27% 6.03% 6.04% 3.85% 104.44% 96.19% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 35,933 41,863 49,332 59,087 77,291 88,277 88,159 -45.00%
  QoQ % -14.17% -15.14% -16.51% -23.55% -12.44% 0.13% -
  Horiz. % 40.76% 47.49% 55.96% 67.02% 87.67% 100.13% 100.00%
Net Worth 45,214 47,046 47,046 48,880 46,435 48,269 48,269 -4.26%
  QoQ % -3.90% 0.00% -3.75% 5.26% -3.80% 0.00% -
  Horiz. % 93.67% 97.47% 97.47% 101.27% 96.20% 100.00% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 45,214 47,046 47,046 48,880 46,435 48,269 48,269 -4.26%
  QoQ % -3.90% 0.00% -3.75% 5.26% -3.80% 0.00% -
  Horiz. % 93.67% 97.47% 97.47% 101.27% 96.20% 100.00% 100.00%
NOSH 61,100 61,100 61,100 61,100 61,100 61,100 61,100 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -2.70 % -3.35 % -2.83 % -1.54 % -46.02 % -34.07 % -35.97 % -82.18%
  QoQ % 19.40% -18.37% -83.77% 96.65% -35.07% 5.28% -
  Horiz. % 7.51% 9.31% 7.87% 4.28% 127.94% 94.72% 100.00%
ROE -2.20 % -2.99 % -2.99 % -1.84 % -52.46 % -46.48 % -48.32 % -87.23%
  QoQ % 26.42% 0.00% -62.50% 96.49% -12.87% 3.81% -
  Horiz. % 4.55% 6.19% 6.19% 3.81% 108.57% 96.19% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.26 66.30 78.52 95.24 86.63 107.76 106.11 -33.69%
  QoQ % -13.63% -15.56% -17.56% 9.94% -19.61% 1.55% -
  Horiz. % 53.96% 62.48% 74.00% 89.76% 81.64% 101.55% 100.00%
EPS -1.63 -2.30 -2.31 -1.47 -39.87 -36.72 -38.17 -87.76%
  QoQ % 29.13% 0.43% -57.14% 96.31% -8.58% 3.80% -
  Horiz. % 4.27% 6.03% 6.05% 3.85% 104.45% 96.20% 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 0.7400 0.7700 0.7700 0.8000 0.7600 0.7900 0.7900 -4.26%
  QoQ % -3.90% 0.00% -3.75% 5.26% -3.80% 0.00% -
  Horiz. % 93.67% 97.47% 97.47% 101.27% 96.20% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,487
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.89 9.13 10.82 13.12 11.94 14.85 14.62 -33.69%
  QoQ % -13.58% -15.62% -17.53% 9.88% -19.60% 1.57% -
  Horiz. % 53.97% 62.45% 74.01% 89.74% 81.67% 101.57% 100.00%
EPS -0.22 -0.32 -0.32 -0.20 -5.49 -5.06 -5.26 -87.93%
  QoQ % 31.25% 0.00% -60.00% 96.36% -8.50% 3.80% -
  Horiz. % 4.18% 6.08% 6.08% 3.80% 104.37% 96.20% 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 0.1020 0.1061 0.1061 0.1102 0.1047 0.1088 0.1088 -4.21%
  QoQ % -3.86% 0.00% -3.72% 5.25% -3.77% 0.00% -
  Horiz. % 93.75% 97.52% 97.52% 101.29% 96.23% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.6150 0.6300 0.6200 0.6400 0.6000 0.5800 0.5550 -
P/RPS 1.07 0.95 0.79 0.67 0.69 0.54 0.52 61.71%
  QoQ % 12.63% 20.25% 17.91% -2.90% 27.78% 3.85% -
  Horiz. % 205.77% 182.69% 151.92% 128.85% 132.69% 103.85% 100.00%
P/EPS -37.73 -27.38 -26.89 -43.59 -1.50 -1.58 -1.45 776.36%
  QoQ % -37.80% -1.82% 38.31% -2,806.00% 5.06% -8.97% -
  Horiz. % 2,602.07% 1,888.28% 1,854.48% 3,006.21% 103.45% 108.97% 100.00%
EY -2.65 -3.65 -3.72 -2.29 -66.45 -63.30 -68.78 -88.57%
  QoQ % 27.40% 1.88% -62.45% 96.55% -4.98% 7.97% -
  Horiz. % 3.85% 5.31% 5.41% 3.33% 96.61% 92.03% 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 0.83 0.82 0.81 0.80 0.79 0.73 0.70 12.01%
  QoQ % 1.22% 1.23% 1.25% 1.27% 8.22% 4.29% -
  Horiz. % 118.57% 117.14% 115.71% 114.29% 112.86% 104.29% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 07/10/13 31/05/13 -
Price 0.5700 0.5950 0.6050 0.6050 0.6100 0.6000 0.5800 -
P/RPS 1.00 0.90 0.77 0.64 0.70 0.56 0.55 48.91%
  QoQ % 11.11% 16.88% 20.31% -8.57% 25.00% 1.82% -
  Horiz. % 181.82% 163.64% 140.00% 116.36% 127.27% 101.82% 100.00%
P/EPS -34.97 -25.86 -26.24 -41.21 -1.53 -1.63 -1.52 707.37%
  QoQ % -35.23% 1.45% 36.33% -2,593.46% 6.13% -7.24% -
  Horiz. % 2,300.66% 1,701.32% 1,726.32% 2,711.18% 100.66% 107.24% 100.00%
EY -2.86 -3.87 -3.81 -2.43 -65.36 -61.19 -65.81 -87.62%
  QoQ % 26.10% -1.57% -56.79% 96.28% -6.81% 7.02% -
  Horiz. % 4.35% 5.88% 5.79% 3.69% 99.32% 92.98% 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 0.77 0.77 0.79 0.76 0.80 0.76 0.73 3.62%
  QoQ % 0.00% -2.53% 3.95% -5.00% 5.26% 4.11% -
  Horiz. % 105.48% 105.48% 108.22% 104.11% 109.59% 104.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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