Highlights

[ARBB] YoY Annualized Quarter 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 -     -536.96%    YoY -     -276.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 28,831 27,612 58,191 61,852 61,944 71,704 63,494 -12.32%
  YoY % 4.41% -52.55% -5.92% -0.15% -13.61% 12.93% -
  Horiz. % 45.41% 43.49% 91.65% 97.41% 97.56% 112.93% 100.00%
PBT -636 -14,712 -3,257 -19,040 -7,734 11,870 -7,190 -33.24%
  YoY % 95.68% -351.70% 82.89% -146.19% -165.16% 265.09% -
  Horiz. % 8.85% 204.62% 45.30% 264.81% 107.57% -165.09% 100.00%
Tax -200 3,932 2,359 -5,020 1,340 -21,997 56 -
  YoY % -105.09% 66.68% 146.99% -474.63% 106.09% -39,380.36% -
  Horiz. % -357.14% 7,021.43% 4,212.50% -8,964.29% 2,392.86% -39,280.36% 100.00%
NP -836 -10,780 -898 -24,060 -6,394 -10,127 -7,134 -30.03%
  YoY % 92.24% -1,100.45% 96.27% -276.29% 36.86% -41.95% -
  Horiz. % 11.72% 151.11% 12.59% 337.26% 89.63% 141.95% 100.00%
NP to SH -836 -10,780 -898 -24,060 -6,394 -10,127 -7,134 -30.03%
  YoY % 92.24% -1,100.45% 96.27% -276.29% 36.86% -41.95% -
  Horiz. % 11.72% 151.11% 12.59% 337.26% 89.63% 141.95% 100.00%
Tax Rate - % - % - % - % - % 185.32 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 29,667 38,392 59,089 85,912 68,338 81,831 70,628 -13.45%
  YoY % -22.73% -35.03% -31.22% 25.72% -16.49% 15.86% -
  Horiz. % 42.00% 54.36% 83.66% 121.64% 96.76% 115.86% 100.00%
Net Worth 37,271 37,882 48,870 47,655 72,131 78,213 91,139 -13.84%
  YoY % -1.61% -22.49% 2.55% -33.93% -7.78% -14.18% -
  Horiz. % 40.89% 41.56% 53.62% 52.29% 79.14% 85.82% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 37,271 37,882 48,870 47,655 72,131 78,213 91,139 -13.84%
  YoY % -1.61% -22.49% 2.55% -33.93% -7.78% -14.18% -
  Horiz. % 40.89% 41.56% 53.62% 52.29% 79.14% 85.82% 100.00%
NOSH 61,100 61,100 61,088 61,097 61,128 61,104 62,854 -0.47%
  YoY % 0.00% 0.02% -0.01% -0.05% 0.04% -2.78% -
  Horiz. % 97.21% 97.21% 97.19% 97.20% 97.25% 97.22% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.90 % -39.04 % -1.54 % -38.90 % -10.32 % -14.12 % -11.24 % -20.20%
  YoY % 92.57% -2,435.07% 96.04% -276.94% 26.91% -25.62% -
  Horiz. % 25.80% 347.33% 13.70% 346.09% 91.81% 125.62% 100.00%
ROE -2.24 % -28.46 % -1.84 % -50.49 % -8.86 % -12.95 % -7.83 % -18.82%
  YoY % 92.13% -1,446.74% 96.36% -469.86% 31.58% -65.39% -
  Horiz. % 28.61% 363.47% 23.50% 644.83% 113.15% 165.39% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.19 45.19 95.26 101.24 101.33 117.35 101.02 -11.91%
  YoY % 4.43% -52.56% -5.91% -0.09% -13.65% 16.17% -
  Horiz. % 46.71% 44.73% 94.30% 100.22% 100.31% 116.17% 100.00%
EPS -1.37 -17.64 -1.47 -39.38 -10.46 -16.58 -11.35 -29.69%
  YoY % 92.23% -1,100.00% 96.27% -276.48% 36.91% -46.08% -
  Horiz. % 12.07% 155.42% 12.95% 346.96% 92.16% 146.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6100 0.6200 0.8000 0.7800 1.1800 1.2800 1.4500 -13.43%
  YoY % -1.61% -22.50% 2.56% -33.90% -7.81% -11.72% -
  Horiz. % 42.07% 42.76% 55.17% 53.79% 81.38% 88.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,614
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.31 6.05 12.74 13.55 13.57 15.70 13.91 -12.34%
  YoY % 4.30% -52.51% -5.98% -0.15% -13.57% 12.87% -
  Horiz. % 45.36% 43.49% 91.59% 97.41% 97.56% 112.87% 100.00%
EPS -0.18 -2.36 -0.20 -5.27 -1.40 -2.22 -1.56 -30.21%
  YoY % 92.37% -1,080.00% 96.20% -276.43% 36.94% -42.31% -
  Horiz. % 11.54% 151.28% 12.82% 337.82% 89.74% 142.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0816 0.0830 0.1070 0.1044 0.1580 0.1713 0.1996 -13.84%
  YoY % -1.69% -22.43% 2.49% -33.92% -7.76% -14.18% -
  Horiz. % 40.88% 41.58% 53.61% 52.30% 79.16% 85.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.6000 0.5400 0.6400 0.5800 0.6000 0.6000 0.6800 -
P/RPS 1.27 1.19 0.67 0.57 0.59 0.51 0.67 11.24%
  YoY % 6.72% 77.61% 17.54% -3.39% 15.69% -23.88% -
  Horiz. % 189.55% 177.61% 100.00% 85.07% 88.06% 76.12% 100.00%
P/EPS -43.85 -3.06 -43.54 -1.47 -5.74 -3.62 -5.99 39.32%
  YoY % -1,333.01% 92.97% -2,861.90% 74.39% -58.56% 39.57% -
  Horiz. % 732.05% 51.09% 726.88% 24.54% 95.83% 60.43% 100.00%
EY -2.28 -32.67 -2.30 -67.90 -17.43 -27.62 -16.69 -28.22%
  YoY % 93.02% -1,320.43% 96.61% -289.56% 36.89% -65.49% -
  Horiz. % 13.66% 195.75% 13.78% 406.83% 104.43% 165.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.87 0.80 0.74 0.51 0.47 0.47 13.02%
  YoY % 12.64% 8.75% 8.11% 45.10% 8.51% 0.00% -
  Horiz. % 208.51% 185.11% 170.21% 157.45% 108.51% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.2400 0.5500 0.6050 0.5400 0.6000 0.5900 0.6500 -
P/RPS 2.63 1.22 0.64 0.53 0.59 0.50 0.64 26.55%
  YoY % 115.57% 90.63% 20.75% -10.17% 18.00% -21.87% -
  Horiz. % 410.94% 190.63% 100.00% 82.81% 92.19% 78.12% 100.00%
P/EPS -90.63 -3.12 -41.16 -1.37 -5.74 -3.56 -5.73 58.40%
  YoY % -2,804.81% 92.42% -2,904.38% 76.13% -61.24% 37.87% -
  Horiz. % 1,581.68% 54.45% 718.32% 23.91% 100.17% 62.13% 100.00%
EY -1.10 -32.08 -2.43 -72.93 -17.43 -28.09 -17.46 -36.91%
  YoY % 96.57% -1,220.16% 96.67% -318.42% 37.95% -60.88% -
  Horiz. % 6.30% 183.73% 13.92% 417.70% 99.83% 160.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.03 0.89 0.76 0.69 0.51 0.46 0.45 28.53%
  YoY % 128.09% 17.11% 10.14% 35.29% 10.87% 2.22% -
  Horiz. % 451.11% 197.78% 168.89% 153.33% 113.33% 102.22% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS