[ARBB] YoY Cumulative Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Cumulative 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.
Comment