Highlights

[ARBB] QoQ TTM Result on 2012-03-31 [#1]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -17.63%    YoY -     20.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 61,853 67,315 61,162 60,278 61,944 64,458 61,811 0.05%
  QoQ % -8.11% 10.06% 1.47% -2.69% -3.90% 4.28% -
  Horiz. % 100.07% 108.90% 98.95% 97.52% 100.22% 104.28% 100.00%
PBT -19,040 -8,189 -8,770 -8,861 -7,734 -1,742 -3,759 193.49%
  QoQ % -132.51% 6.62% 1.03% -14.57% -343.97% 53.66% -
  Horiz. % 506.52% 217.85% 233.31% 235.73% 205.75% 46.34% 100.00%
Tax -5,019 1,340 1,340 1,340 1,340 -5,745 -5,745 -8.58%
  QoQ % -474.55% 0.00% 0.00% 0.00% 123.32% 0.00% -
  Horiz. % 87.36% -23.32% -23.32% -23.32% -23.32% 100.00% 100.00%
NP -24,059 -6,849 -7,430 -7,521 -6,394 -7,487 -9,504 85.22%
  QoQ % -251.28% 7.82% 1.21% -17.63% 14.60% 21.22% -
  Horiz. % 253.15% 72.06% 78.18% 79.14% 67.28% 78.78% 100.00%
NP to SH -24,059 -6,849 -7,430 -7,521 -6,394 -7,487 -9,504 85.22%
  QoQ % -251.28% 7.82% 1.21% -17.63% 14.60% 21.22% -
  Horiz. % 253.15% 72.06% 78.18% 79.14% 67.28% 78.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 85,912 74,164 68,592 67,799 68,338 71,945 71,315 13.15%
  QoQ % 15.84% 8.12% 1.17% -0.79% -5.01% 0.88% -
  Horiz. % 120.47% 103.99% 96.18% 95.07% 95.83% 100.88% 100.00%
Net Worth 47,657 68,291 68,923 70,164 72,147 76,122 76,209 -26.77%
  QoQ % -30.21% -0.92% -1.77% -2.75% -5.22% -0.11% -
  Horiz. % 62.54% 89.61% 90.44% 92.07% 94.67% 99.89% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 47,657 68,291 68,923 70,164 72,147 76,122 76,209 -26.77%
  QoQ % -30.21% -0.92% -1.77% -2.75% -5.22% -0.11% -
  Horiz. % 62.54% 89.61% 90.44% 92.07% 94.67% 99.89% 100.00%
NOSH 61,100 60,434 60,994 61,012 61,141 61,388 60,967 0.14%
  QoQ % 1.10% -0.92% -0.03% -0.21% -0.40% 0.69% -
  Horiz. % 100.22% 99.13% 100.04% 100.07% 100.29% 100.69% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -38.90 % -10.17 % -12.15 % -12.48 % -10.32 % -11.62 % -15.38 % 85.11%
  QoQ % -282.50% 16.30% 2.64% -20.93% 11.19% 24.45% -
  Horiz. % 252.93% 66.12% 79.00% 81.14% 67.10% 75.55% 100.00%
ROE -50.48 % -10.03 % -10.78 % -10.72 % -8.86 % -9.84 % -12.47 % 152.93%
  QoQ % -403.29% 6.96% -0.56% -20.99% 9.96% 21.09% -
  Horiz. % 404.81% 80.43% 86.45% 85.97% 71.05% 78.91% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.23 111.38 100.28 98.80 101.31 105.00 101.38 -0.10%
  QoQ % -9.11% 11.07% 1.50% -2.48% -3.51% 3.57% -
  Horiz. % 99.85% 109.86% 98.91% 97.46% 99.93% 103.57% 100.00%
EPS -39.38 -11.33 -12.18 -12.33 -10.46 -12.20 -15.59 84.96%
  QoQ % -247.57% 6.98% 1.22% -17.88% 14.26% 21.74% -
  Horiz. % 252.60% 72.67% 78.13% 79.09% 67.09% 78.26% 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 0.7800 1.1300 1.1300 1.1500 1.1800 1.2400 1.2500 -26.87%
  QoQ % -30.97% 0.00% -1.74% -2.54% -4.84% -0.80% -
  Horiz. % 62.40% 90.40% 90.40% 92.00% 94.40% 99.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,487
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.95 15.18 13.79 13.59 13.97 14.53 13.94 0.05%
  QoQ % -8.10% 10.08% 1.47% -2.72% -3.85% 4.23% -
  Horiz. % 100.07% 108.90% 98.92% 97.49% 100.22% 104.23% 100.00%
EPS -5.42 -1.54 -1.68 -1.70 -1.44 -1.69 -2.14 85.28%
  QoQ % -251.95% 8.33% 1.18% -18.06% 14.79% 21.03% -
  Horiz. % 253.27% 71.96% 78.50% 79.44% 67.29% 78.97% 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 0.1075 0.1540 0.1554 0.1582 0.1627 0.1716 0.1718 -26.74%
  QoQ % -30.19% -0.90% -1.77% -2.77% -5.19% -0.12% -
  Horiz. % 62.57% 89.64% 90.45% 92.08% 94.70% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.5800 0.5800 0.5800 0.6000 0.6000 0.5800 0.7200 -
P/RPS 0.57 0.52 0.58 0.61 0.59 0.55 0.71 -13.56%
  QoQ % 9.62% -10.34% -4.92% 3.39% 7.27% -22.54% -
  Horiz. % 80.28% 73.24% 81.69% 85.92% 83.10% 77.46% 100.00%
P/EPS -1.47 -5.12 -4.76 -4.87 -5.74 -4.76 -4.62 -53.23%
  QoQ % 71.29% -7.56% 2.26% 15.16% -20.59% -3.03% -
  Horiz. % 31.82% 110.82% 103.03% 105.41% 124.24% 103.03% 100.00%
EY -67.89 -19.54 -21.00 -20.54 -17.43 -21.03 -21.65 113.50%
  QoQ % -247.44% 6.95% -2.24% -17.84% 17.12% 2.86% -
  Horiz. % 313.58% 90.25% 97.00% 94.87% 80.51% 97.14% 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 0.74 0.51 0.51 0.52 0.51 0.47 0.58 17.55%
  QoQ % 45.10% 0.00% -1.92% 1.96% 8.51% -18.97% -
  Horiz. % 127.59% 87.93% 87.93% 89.66% 87.93% 81.03% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.5400 0.6000 0.6000 0.5900 0.6000 0.6000 0.6800 -
P/RPS 0.53 0.54 0.60 0.60 0.59 0.57 0.67 -14.41%
  QoQ % -1.85% -10.00% 0.00% 1.69% 3.51% -14.93% -
  Horiz. % 79.10% 80.60% 89.55% 89.55% 88.06% 85.07% 100.00%
P/EPS -1.37 -5.29 -4.93 -4.79 -5.74 -4.92 -4.36 -53.62%
  QoQ % 74.10% -7.30% -2.92% 16.55% -16.67% -12.84% -
  Horiz. % 31.42% 121.33% 113.07% 109.86% 131.65% 112.84% 100.00%
EY -72.92 -18.89 -20.30 -20.89 -17.43 -20.33 -22.92 115.56%
  QoQ % -286.02% 6.95% 2.82% -19.85% 14.26% 11.30% -
  Horiz. % 318.15% 82.42% 88.57% 91.14% 76.05% 88.70% 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 0.69 0.53 0.53 0.51 0.51 0.48 0.54 17.67%
  QoQ % 30.19% 0.00% 3.92% 0.00% 6.25% -11.11% -
  Horiz. % 127.78% 98.15% 98.15% 94.44% 94.44% 88.89% 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