[ARBB] YoY Cumulative Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 25,194 24,419 22,051 45,256 54,175 48,805 56,051 -12.47% YoY % 3.17% 10.74% -51.27% -16.46% 11.00% -12.93% - Horiz. % 44.95% 43.57% 39.34% 80.74% 96.65% 87.07% 100.00%
PBT 233 -20 -3,080 -2,982 -2,683 -2,227 -4,867 - YoY % 1,265.00% 99.35% -3.29% -11.14% -20.48% 54.24% - Horiz. % -4.79% 0.41% 63.28% 61.27% 55.13% 45.76% 100.00%
Tax 0 -150 -150 -150 -150 -150 -150 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NP 233 -170 -3,230 -3,132 -2,833 -2,377 -5,017 - YoY % 237.06% 94.74% -3.13% -10.55% -19.18% 52.62% - Horiz. % -4.64% 3.39% 64.38% 62.43% 56.47% 47.38% 100.00%
NP to SH 233 -170 -3,230 -3,132 -2,833 -2,377 -5,017 - YoY % 237.06% 94.74% -3.13% -10.55% -19.18% 52.62% - Horiz. % -4.64% 3.39% 64.38% 62.43% 56.47% 47.38% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 24,961 24,589 25,281 48,388 57,008 51,182 61,068 -13.84% YoY % 1.51% -2.74% -47.75% -15.12% 11.38% -16.19% - Horiz. % 40.87% 40.26% 41.40% 79.24% 93.35% 83.81% 100.00%
Net Worth 37,271 37,882 45,214 46,435 69,042 75,770 8,371 28.23% YoY % -1.61% -16.22% -2.63% -32.74% -8.88% 805.06% - Horiz. % 445.19% 452.49% 540.07% 554.67% 824.70% 905.06% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 37,271 37,882 45,214 46,435 69,042 75,770 8,371 28.23% YoY % -1.61% -16.22% -2.63% -32.74% -8.88% 805.06% - Horiz. % 445.19% 452.49% 540.07% 554.67% 824.70% 905.06% 100.00%
NOSH 61,100 61,100 61,100 61,100 61,100 61,105 61,108 -0.00% YoY % 0.00% 0.00% 0.00% 0.00% -0.01% -0.00% - Horiz. % 99.99% 99.99% 99.99% 99.99% 99.99% 100.00% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.92 % -0.70 % -14.65 % -6.92 % -5.23 % -4.87 % -8.95 % - YoY % 231.43% 95.22% -111.71% -32.31% -7.39% 45.59% - Horiz. % -10.28% 7.82% 163.69% 77.32% 58.44% 54.41% 100.00%
ROE 0.63 % -0.45 % -7.14 % -6.74 % -4.10 % -3.14 % -59.93 % - YoY % 240.00% 93.70% -5.93% -64.39% -30.57% 94.76% - Horiz. % -1.05% 0.75% 11.91% 11.25% 6.84% 5.24% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.23 39.97 36.09 74.07 88.67 79.87 91.72 -12.47% YoY % 3.15% 10.75% -51.28% -16.47% 11.02% -12.92% - Horiz. % 44.95% 43.58% 39.35% 80.76% 96.67% 87.08% 100.00%
EPS 0.38 -0.28 -5.29 -5.13 -4.64 -3.89 -8.21 - YoY % 235.71% 94.71% -3.12% -10.56% -19.28% 52.62% - Horiz. % -4.63% 3.41% 64.43% 62.48% 56.52% 47.38% 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 0.7400 0.7600 1.1300 1.2400 0.1370 28.23% YoY % -1.61% -16.22% -2.63% -32.74% -8.87% 805.11% - Horiz. % 445.26% 452.55% 540.15% 554.74% 824.82% 905.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 456,614 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.52 5.35 4.83 9.91 11.86 10.69 12.28 -12.47% YoY % 3.18% 10.77% -51.26% -16.44% 10.94% -12.95% - Horiz. % 44.95% 43.57% 39.33% 80.70% 96.58% 87.05% 100.00%
EPS 0.05 -0.04 -0.71 -0.69 -0.62 -0.52 -1.10 - YoY % 225.00% 94.37% -2.90% -11.29% -19.23% 52.73% - Horiz. % -4.55% 3.64% 64.55% 62.73% 56.36% 47.27% 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 0.0990 0.1017 0.1512 0.1659 0.0183 28.26% YoY % -1.69% -16.16% -2.65% -32.74% -8.86% 806.56% - Horiz. % 445.90% 453.55% 540.98% 555.74% 826.23% 906.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.9000 0.6000 0.6150 0.6000 0.5800 0.5800 0.6000 -
P/RPS 2.18 1.50 1.70 0.81 0.65 0.73 0.65 22.32% YoY % 45.33% -11.76% 109.88% 24.62% -10.96% 12.31% - Horiz. % 335.38% 230.77% 261.54% 124.62% 100.00% 112.31% 100.00%
P/EPS 236.01 -215.65 -11.63 -11.70 -12.51 -14.91 -7.31 - YoY % 209.44% -1,754.26% 0.60% 6.47% 16.10% -103.97% - Horiz. % -3,228.59% 2,950.07% 159.10% 160.05% 171.14% 203.97% 100.00%
EY 0.42 -0.46 -8.60 -8.54 -7.99 -6.71 -13.68 - YoY % 191.30% 94.65% -0.70% -6.88% -19.08% 50.95% - Horiz. % -3.07% 3.36% 62.87% 62.43% 58.41% 49.05% 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 1.48 0.97 0.83 0.79 0.51 0.47 4.38 -16.53% YoY % 52.58% 16.87% 5.06% 54.90% 8.51% -89.27% - Horiz. % 33.79% 22.15% 18.95% 18.04% 11.64% 10.73% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.9100 0.6200 0.5700 0.6100 0.6000 0.6000 0.5800 -
P/RPS 2.21 1.55 1.58 0.82 0.68 0.75 0.63 23.24% YoY % 42.58% -1.90% 92.68% 20.59% -9.33% 19.05% - Horiz. % 350.79% 246.03% 250.79% 130.16% 107.94% 119.05% 100.00%
P/EPS 238.63 -222.84 -10.78 -11.90 -12.94 -15.42 -7.06 - YoY % 207.09% -1,967.16% 9.41% 8.04% 16.08% -118.41% - Horiz. % -3,380.03% 3,156.37% 152.69% 168.56% 183.29% 218.41% 100.00%
EY 0.42 -0.45 -9.27 -8.40 -7.73 -6.48 -14.16 - YoY % 193.33% 95.15% -10.36% -8.67% -19.29% 54.24% - Horiz. % -2.97% 3.18% 65.47% 59.32% 54.59% 45.76% 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 1.49 1.00 0.77 0.80 0.53 0.48 4.23 -15.95% YoY % 49.00% 29.87% -3.75% 50.94% 10.42% -88.65% - Horiz. % 35.22% 23.64% 18.20% 18.91% 12.53% 11.35% 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.
Comment
ARB-Q3 2013 Notes.pdf 
