Highlights

[ARBB] YoY TTM Result on 2012-09-30 [#3]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     7.82%    YoY -     8.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 29,713 34,987 52,932 67,315 64,458 75,648 55,524 -9.89%
  YoY % -15.07% -33.90% -21.37% 4.43% -14.79% 36.24% -
  Horiz. % 53.51% 63.01% 95.33% 121.24% 116.09% 136.24% 100.00%
PBT -11,552 -3,324 -19,340 -8,189 -1,742 -12,163 -746 57.84%
  YoY % -247.53% 82.81% -136.17% -370.09% 85.68% -1,530.43% -
  Horiz. % 1,548.53% 445.58% 2,592.49% 1,097.72% 233.51% 1,630.43% 100.00%
Tax 3,984 2,378 -5,019 1,340 -5,745 56 1,027 25.34%
  YoY % 67.54% 147.38% -474.55% 123.32% -10,358.93% -94.55% -
  Horiz. % 387.93% 231.55% -488.70% 130.48% -559.40% 5.45% 100.00%
NP -7,568 -946 -24,359 -6,849 -7,487 -12,107 281 -
  YoY % -700.00% 96.12% -255.66% 8.52% 38.16% -4,408.54% -
  Horiz. % -2,693.24% -336.65% -8,668.68% -2,437.37% -2,664.41% -4,308.54% 100.00%
NP to SH -7,568 -996 -24,359 -6,849 -7,487 -12,107 281 -
  YoY % -659.84% 95.91% -255.66% 8.52% 38.16% -4,408.54% -
  Horiz. % -2,693.24% -354.45% -8,668.68% -2,437.37% -2,664.41% -4,308.54% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 37,281 35,933 77,291 74,164 71,945 87,755 55,243 -6.34%
  YoY % 3.75% -53.51% 4.22% 3.08% -18.02% 58.85% -
  Horiz. % 67.49% 65.05% 139.91% 134.25% 130.23% 158.85% 100.00%
Net Worth 37,882 45,214 46,435 68,291 76,122 8,380 95,529 -14.28%
  YoY % -16.22% -2.63% -32.00% -10.29% 808.36% -91.23% -
  Horiz. % 39.65% 47.33% 48.61% 71.49% 79.68% 8.77% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 37,882 45,214 46,435 68,291 76,122 8,380 95,529 -14.28%
  YoY % -16.22% -2.63% -32.00% -10.29% 808.36% -91.23% -
  Horiz. % 39.65% 47.33% 48.61% 71.49% 79.68% 8.77% 100.00%
NOSH 61,100 61,100 61,100 60,434 61,388 61,169 61,236 -0.04%
  YoY % 0.00% 0.00% 1.10% -1.55% 0.36% -0.11% -
  Horiz. % 99.78% 99.78% 99.78% 98.69% 100.25% 99.89% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -25.47 % -2.70 % -46.02 % -10.17 % -11.62 % -16.00 % 0.51 % -
  YoY % -843.33% 94.13% -352.51% 12.48% 27.38% -3,237.26% -
  Horiz. % -4,994.12% -529.41% -9,023.53% -1,994.12% -2,278.43% -3,137.25% 100.00%
ROE -19.98 % -2.20 % -52.46 % -10.03 % -9.84 % -144.47 % 0.29 % -
  YoY % -808.18% 95.81% -423.03% -1.93% 93.19% -49,917.24% -
  Horiz. % -6,889.66% -758.62% -18,089.66% -3,458.62% -3,393.10% -49,817.24% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.63 57.26 86.63 111.38 105.00 123.67 90.67 -9.86%
  YoY % -15.07% -33.90% -22.22% 6.08% -15.10% 36.40% -
  Horiz. % 53.63% 63.15% 95.54% 122.84% 115.80% 136.40% 100.00%
EPS -12.39 -1.63 -39.87 -11.33 -12.20 -19.79 0.46 -
  YoY % -660.12% 95.91% -251.90% 7.13% 38.35% -4,402.17% -
  Horiz. % -2,693.48% -354.35% -8,667.39% -2,463.04% -2,652.17% -4,302.17% 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 0.6200 0.7400 0.7600 1.1300 1.2400 0.1370 1.5600 -14.25%
  YoY % -16.22% -2.63% -32.74% -8.87% 805.11% -91.22% -
  Horiz. % 39.74% 47.44% 48.72% 72.44% 79.49% 8.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 444,616
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.68 7.87 11.91 15.14 14.50 17.01 12.49 -9.90%
  YoY % -15.12% -33.92% -21.33% 4.41% -14.76% 36.19% -
  Horiz. % 53.48% 63.01% 95.36% 121.22% 116.09% 136.19% 100.00%
EPS -1.70 -0.22 -5.48 -1.54 -1.68 -2.72 0.06 -
  YoY % -672.73% 95.99% -255.84% 8.33% 38.24% -4,633.33% -
  Horiz. % -2,833.33% -366.67% -9,133.33% -2,566.67% -2,800.00% -4,533.33% 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 0.0852 0.1017 0.1044 0.1536 0.1712 0.0188 0.2149 -14.28%
  YoY % -16.22% -2.59% -32.03% -10.28% 810.64% -91.25% -
  Horiz. % 39.65% 47.32% 48.58% 71.48% 79.66% 8.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.6000 0.6150 0.6000 0.5800 0.5800 0.6000 0.6000 -
P/RPS 1.23 1.07 0.69 0.52 0.55 0.49 0.66 10.93%
  YoY % 14.95% 55.07% 32.69% -5.45% 12.24% -25.76% -
  Horiz. % 186.36% 162.12% 104.55% 78.79% 83.33% 74.24% 100.00%
P/EPS -4.84 -37.73 -1.50 -5.12 -4.76 -3.03 130.75 -
  YoY % 87.17% -2,415.33% 70.70% -7.56% -57.10% -102.32% -
  Horiz. % -3.70% -28.86% -1.15% -3.92% -3.64% -2.32% 100.00%
EY -20.64 -2.65 -66.45 -19.54 -21.03 -32.99 0.76 -
  YoY % -678.87% 96.01% -240.07% 7.09% 36.25% -4,440.79% -
  Horiz. % -2,715.79% -348.68% -8,743.42% -2,571.05% -2,767.11% -4,340.79% 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 0.97 0.83 0.79 0.51 0.47 4.38 0.38 16.90%
  YoY % 16.87% 5.06% 54.90% 8.51% -89.27% 1,052.63% -
  Horiz. % 255.26% 218.42% 207.89% 134.21% 123.68% 1,152.63% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.6200 0.5700 0.6100 0.6000 0.6000 0.5800 0.6000 -
P/RPS 1.27 1.00 0.70 0.54 0.57 0.47 0.66 11.52%
  YoY % 27.00% 42.86% 29.63% -5.26% 21.28% -28.79% -
  Horiz. % 192.42% 151.52% 106.06% 81.82% 86.36% 71.21% 100.00%
P/EPS -5.01 -34.97 -1.53 -5.29 -4.92 -2.93 130.75 -
  YoY % 85.67% -2,185.62% 71.08% -7.52% -67.92% -102.24% -
  Horiz. % -3.83% -26.75% -1.17% -4.05% -3.76% -2.24% 100.00%
EY -19.98 -2.86 -65.36 -18.89 -20.33 -34.13 0.76 -
  YoY % -598.60% 95.62% -246.00% 7.08% 40.43% -4,590.79% -
  Horiz. % -2,628.95% -376.32% -8,600.00% -2,485.53% -2,675.00% -4,490.79% 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 1.00 0.77 0.80 0.53 0.48 4.23 0.38 17.49%
  YoY % 29.87% -3.75% 50.94% 10.42% -88.65% 1,013.16% -
  Horiz. % 263.16% 202.63% 210.53% 139.47% 126.32% 1,113.16% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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!
PARTNERS & BROKERS