[ARBB] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 8,612 5,066 5,945 11,465 24,376 18,223 15,576 -9.40% YoY % 70.00% -14.79% -48.15% -52.97% 33.77% 16.99% - Horiz. % 55.29% 32.52% 38.17% 73.61% 156.50% 116.99% 100.00%
PBT 824 -603 -1,326 -1,736 189 -392 -2,409 - YoY % 236.65% 54.52% 23.62% -1,018.52% 148.21% 83.73% - Horiz. % -34.21% 25.03% 55.04% 72.06% -7.85% 16.27% 100.00%
Tax 0 -50 -50 -50 -50 -50 -50 - 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 824 -653 -1,376 -1,786 139 -442 -2,459 - YoY % 226.19% 52.54% 22.96% -1,384.89% 131.45% 82.03% - Horiz. % -33.51% 26.56% 55.96% 72.63% -5.65% 17.97% 100.00%
NP to SH 824 -653 -1,376 -1,786 139 -442 -2,459 - YoY % 226.19% 52.54% 22.96% -1,384.89% 131.45% 82.03% - Horiz. % -33.51% 26.56% 55.96% 72.63% -5.65% 17.97% 100.00%
Tax Rate - % - % - % - % 26.46 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 7,788 5,719 7,321 13,251 24,237 18,665 18,035 -13.05% YoY % 36.18% -21.88% -44.75% -45.33% 29.85% 3.49% - Horiz. % 43.18% 31.71% 40.59% 73.47% 134.39% 103.49% 100.00%
Net Worth 37,271 37,882 45,214 46,435 69,042 76,122 8,380 28.21% YoY % -1.61% -16.22% -2.63% -32.74% -9.30% 808.36% - Horiz. % 444.75% 452.04% 539.54% 554.12% 823.89% 908.36% 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 76,122 8,380 28.21% YoY % -1.61% -16.22% -2.63% -32.74% -9.30% 808.36% - Horiz. % 444.75% 452.04% 539.54% 554.12% 823.89% 908.36% 100.00%
NOSH 61,100 61,100 61,100 61,100 61,100 61,388 61,169 -0.02% YoY % 0.00% 0.00% 0.00% 0.00% -0.47% 0.36% - Horiz. % 99.89% 99.89% 99.89% 99.89% 99.89% 100.36% 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 9.57 % -12.89 % -23.15 % -15.58 % 0.57 % -2.43 % -15.79 % - YoY % 174.24% 44.32% -48.59% -2,833.33% 123.46% 84.61% - Horiz. % -60.61% 81.63% 146.61% 98.67% -3.61% 15.39% 100.00%
ROE 2.21 % -1.72 % -3.04 % -3.85 % 0.20 % -0.58 % -29.34 % - YoY % 228.49% 43.42% 21.04% -2,025.00% 134.48% 98.02% - Horiz. % -7.53% 5.86% 10.36% 13.12% -0.68% 1.98% 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 14.09 8.29 9.73 18.76 39.90 29.68 25.46 -9.38% YoY % 69.96% -14.80% -48.13% -52.98% 34.43% 16.58% - Horiz. % 55.34% 32.56% 38.22% 73.68% 156.72% 116.58% 100.00%
EPS 1.35 -1.07 -2.25 -2.92 0.23 -0.72 -4.02 - YoY % 226.17% 52.44% 22.95% -1,369.57% 131.94% 82.09% - Horiz. % -33.58% 26.62% 55.97% 72.64% -5.72% 17.91% 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 1.89 1.11 1.30 2.51 5.34 3.99 3.41 -9.36% YoY % 70.27% -14.62% -48.21% -53.00% 33.83% 17.01% - Horiz. % 55.43% 32.55% 38.12% 73.61% 156.60% 117.01% 100.00%
EPS 0.18 -0.14 -0.30 -0.39 0.03 -0.10 -0.54 - YoY % 228.57% 53.33% 23.08% -1,400.00% 130.00% 81.48% - Horiz. % -33.33% 25.93% 55.56% 72.22% -5.56% 18.52% 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 0.1667 0.0184 28.15% YoY % -1.69% -16.16% -2.65% -32.74% -9.30% 805.98% - Horiz. % 443.48% 451.09% 538.04% 552.72% 821.74% 905.98% 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 6.39 7.24 6.32 3.20 1.45 1.95 2.36 18.04% YoY % -11.74% 14.56% 97.50% 120.69% -25.64% -17.37% - Horiz. % 270.76% 306.78% 267.80% 135.59% 61.44% 82.63% 100.00%
P/EPS 66.74 -56.14 -27.31 -20.53 254.95 -80.56 -14.93 - YoY % 218.88% -105.57% -33.02% -108.05% 416.47% -439.58% - Horiz. % -447.02% 376.02% 182.92% 137.51% -1,707.64% 539.58% 100.00%
EY 1.50 -1.78 -3.66 -4.87 0.39 -1.24 -6.70 - YoY % 184.27% 51.37% 24.85% -1,348.72% 131.45% 81.49% - Horiz. % -22.39% 26.57% 54.63% 72.69% -5.82% 18.51% 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 6.46 7.48 5.86 3.25 1.50 2.02 2.28 18.94% YoY % -13.64% 27.65% 80.31% 116.67% -25.74% -11.40% - Horiz. % 283.33% 328.07% 257.02% 142.54% 65.79% 88.60% 100.00%
P/EPS 67.48 -58.01 -25.31 -20.87 263.74 -83.33 -14.43 - YoY % 216.32% -129.20% -21.27% -107.91% 416.50% -477.48% - Horiz. % -467.64% 402.01% 175.40% 144.63% -1,827.72% 577.48% 100.00%
EY 1.48 -1.72 -3.95 -4.79 0.38 -1.20 -6.93 - YoY % 186.05% 56.46% 17.54% -1,360.53% 131.67% 82.68% - Horiz. % -21.36% 24.82% 57.00% 69.12% -5.48% 17.32% 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 Result.pdf 
