[ARBB] YoY Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 4,412 5,294 12,935 7,677 13,139 15,653 19,598 -22.00% YoY % -16.66% -59.07% 68.49% -41.57% -16.06% -20.13% - Horiz. % 22.51% 27.01% 66.00% 39.17% 67.04% 79.87% 100.00%
PBT -616 -11,533 -274 -16,358 -5,507 485 -7,296 -33.75% YoY % 94.66% -4,109.12% 98.32% -197.04% -1,235.46% 106.65% - Horiz. % 8.44% 158.07% 3.76% 224.21% 75.48% -6.65% 100.00%
Tax -50 4,134 2,509 -4,869 1,490 -5,595 206 - YoY % -101.21% 64.77% 151.53% -426.78% 126.63% -2,816.02% - Horiz. % -24.27% 2,006.80% 1,217.96% -2,363.59% 723.30% -2,716.02% 100.00%
NP -666 -7,399 2,235 -21,227 -4,017 -5,110 -7,090 -32.57% YoY % 91.00% -431.05% 110.53% -428.43% 21.39% 27.93% - Horiz. % 9.39% 104.36% -31.52% 299.39% 56.66% 72.07% 100.00%
NP to SH -666 -7,399 2,235 -21,227 -4,017 -5,110 -7,090 -32.57% YoY % 91.00% -431.05% 110.53% -428.43% 21.39% 27.93% - Horiz. % 9.39% 104.36% -31.52% 299.39% 56.66% 72.07% 100.00%
Tax Rate - % - % - % - % - % 1,153.61 % - % - 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 5,078 12,693 10,700 28,904 17,156 20,763 26,688 -24.15% YoY % -59.99% 18.63% -62.98% 68.48% -17.37% -22.20% - Horiz. % 19.03% 47.56% 40.09% 108.30% 64.28% 77.80% 100.00%
Net Worth 37,271 37,882 48,880 47,657 72,147 78,209 91,220 -13.85% YoY % -1.61% -22.50% 2.56% -33.94% -7.75% -14.26% - Horiz. % 40.86% 41.53% 53.58% 52.25% 79.09% 85.74% 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 48,880 47,657 72,147 78,209 91,220 -13.85% YoY % -1.61% -22.50% 2.56% -33.94% -7.75% -14.26% - Horiz. % 40.86% 41.53% 53.58% 52.25% 79.09% 85.74% 100.00%
NOSH 61,100 61,100 61,100 61,100 61,141 61,100 62,910 -0.49% YoY % 0.00% 0.00% 0.00% -0.07% 0.07% -2.88% - Horiz. % 97.12% 97.12% 97.12% 97.12% 97.19% 97.12% 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 -15.10 % -139.76 % 17.28 % -276.50 % -30.57 % -32.65 % -36.18 % -13.55% YoY % 89.20% -908.80% 106.25% -804.48% 6.37% 9.76% - Horiz. % 41.74% 386.29% -47.76% 764.23% 84.49% 90.24% 100.00%
ROE -1.79 % -19.53 % 4.57 % -44.54 % -5.57 % -6.53 % -7.77 % -21.70% YoY % 90.83% -527.35% 110.26% -699.64% 14.70% 15.96% - Horiz. % 23.04% 251.35% -58.82% 573.23% 71.69% 84.04% 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 7.22 8.66 21.17 12.56 21.49 25.62 31.15 -21.62% YoY % -16.63% -59.09% 68.55% -41.55% -16.12% -17.75% - Horiz. % 23.18% 27.80% 67.96% 40.32% 68.99% 82.25% 100.00%
EPS -1.09 -12.11 3.66 -34.74 -6.57 -8.36 -11.27 -32.24% YoY % 91.00% -430.87% 110.54% -428.77% 21.41% 25.82% - Horiz. % 9.67% 107.45% -32.48% 308.25% 58.30% 74.18% 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 0.97 1.16 2.83 1.68 2.88 3.43 4.29 -21.94% YoY % -16.38% -59.01% 68.45% -41.67% -16.03% -20.05% - Horiz. % 22.61% 27.04% 65.97% 39.16% 67.13% 79.95% 100.00%
EPS -0.15 -1.62 0.49 -4.65 -0.88 -1.12 -1.55 -32.23% YoY % 90.74% -430.61% 110.54% -428.41% 21.43% 27.74% - Horiz. % 9.68% 104.52% -31.61% 300.00% 56.77% 72.26% 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 0.1998 -13.86% YoY % -1.69% -22.43% 2.49% -33.92% -7.76% -14.26% - Horiz. % 40.84% 41.54% 53.55% 52.25% 79.08% 85.74% 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 8.31 6.23 3.02 4.62 2.79 2.34 2.18 24.97% YoY % 33.39% 106.29% -34.63% 65.59% 19.23% 7.34% - Horiz. % 381.19% 285.78% 138.53% 211.93% 127.98% 107.34% 100.00%
P/EPS -55.05 -4.46 17.50 -1.67 -9.13 -7.17 -6.03 44.54% YoY % -1,134.30% -125.49% 1,147.90% 81.71% -27.34% -18.91% - Horiz. % 912.94% 73.96% -290.22% 27.69% 151.41% 118.91% 100.00%
EY -1.82 -22.43 5.72 -59.90 -10.95 -13.94 -16.57 -30.79% YoY % 91.89% -492.13% 109.55% -447.03% 21.45% 15.87% - Horiz. % 10.98% 135.37% -34.52% 361.50% 66.08% 84.13% 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 17.17 6.35 2.86 4.30 2.79 2.30 2.09 42.03% YoY % 170.39% 122.03% -33.49% 54.12% 21.30% 10.05% - Horiz. % 821.53% 303.83% 136.84% 205.74% 133.49% 110.05% 100.00%
P/EPS -113.76 -4.54 16.54 -1.55 -9.13 -7.05 -5.77 64.33% YoY % -2,405.73% -127.45% 1,167.10% 83.02% -29.50% -22.18% - Horiz. % 1,971.58% 78.68% -286.66% 26.86% 158.23% 122.18% 100.00%
EY -0.88 -22.02 6.05 -64.34 -10.95 -14.17 -17.34 -39.14% YoY % 96.00% -463.97% 109.40% -487.58% 22.72% 18.28% - Horiz. % 5.07% 126.99% -34.89% 371.05% 63.15% 81.72% 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
Aturmaju-Q4 2012 Result.pdf 
