Highlights

[ARBB] YoY TTM Result on 2013-09-30 [#3]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -8.58%    YoY -     -255.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,606 29,713 34,987 52,932 67,315 64,458 75,648 -14.46%
  YoY % -0.36% -15.07% -33.90% -21.37% 4.43% -14.79% -
  Horiz. % 39.14% 39.28% 46.25% 69.97% 88.98% 85.21% 100.00%
PBT -383 -11,552 -3,324 -19,340 -8,189 -1,742 -12,163 -43.78%
  YoY % 96.68% -247.53% 82.81% -136.17% -370.09% 85.68% -
  Horiz. % 3.15% 94.98% 27.33% 159.01% 67.33% 14.32% 100.00%
Tax -50 3,984 2,378 -5,019 1,340 -5,745 56 -
  YoY % -101.26% 67.54% 147.38% -474.55% 123.32% -10,358.93% -
  Horiz. % -89.29% 7,114.29% 4,246.43% -8,962.50% 2,392.86% -10,258.93% 100.00%
NP -433 -7,568 -946 -24,359 -6,849 -7,487 -12,107 -42.57%
  YoY % 94.28% -700.00% 96.12% -255.66% 8.52% 38.16% -
  Horiz. % 3.58% 62.51% 7.81% 201.20% 56.57% 61.84% 100.00%
NP to SH -433 -7,568 -996 -24,359 -6,849 -7,487 -12,107 -42.57%
  YoY % 94.28% -659.84% 95.91% -255.66% 8.52% 38.16% -
  Horiz. % 3.58% 62.51% 8.23% 201.20% 56.57% 61.84% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 30,039 37,281 35,933 77,291 74,164 71,945 87,755 -16.35%
  YoY % -19.43% 3.75% -53.51% 4.22% 3.08% -18.02% -
  Horiz. % 34.23% 42.48% 40.95% 88.08% 84.51% 81.98% 100.00%
Net Worth 37,271 37,882 45,214 46,435 68,291 76,122 8,380 28.21%
  YoY % -1.61% -16.22% -2.63% -32.00% -10.29% 808.36% -
  Horiz. % 444.75% 452.04% 539.54% 554.12% 814.92% 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 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
30/09/16 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 68,291 76,122 8,380 28.21%
  YoY % -1.61% -16.22% -2.63% -32.00% -10.29% 808.36% -
  Horiz. % 444.75% 452.04% 539.54% 554.12% 814.92% 908.36% 100.00%
NOSH 61,100 61,100 61,100 61,100 60,434 61,388 61,169 -0.02%
  YoY % 0.00% 0.00% 0.00% 1.10% -1.55% 0.36% -
  Horiz. % 99.89% 99.89% 99.89% 99.89% 98.80% 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 -1.46 % -25.47 % -2.70 % -46.02 % -10.17 % -11.62 % -16.00 % -32.88%
  YoY % 94.27% -843.33% 94.13% -352.51% 12.48% 27.38% -
  Horiz. % 9.12% 159.19% 16.88% 287.62% 63.56% 72.62% 100.00%
ROE -1.16 % -19.98 % -2.20 % -52.46 % -10.03 % -9.84 % -144.47 % -55.22%
  YoY % 94.19% -808.18% 95.81% -423.03% -1.93% 93.19% -
  Horiz. % 0.80% 13.83% 1.52% 36.31% 6.94% 6.81% 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 48.45 48.63 57.26 86.63 111.38 105.00 123.67 -14.45%
  YoY % -0.37% -15.07% -33.90% -22.22% 6.08% -15.10% -
  Horiz. % 39.18% 39.32% 46.30% 70.05% 90.06% 84.90% 100.00%
EPS -0.71 -12.39 -1.63 -39.87 -11.33 -12.20 -19.79 -42.54%
  YoY % 94.27% -660.12% 95.91% -251.90% 7.13% 38.35% -
  Horiz. % 3.59% 62.61% 8.24% 201.47% 57.25% 61.65% 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 - 608,217
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.87 4.89 5.75 8.70 11.07 10.60 12.44 -14.46%
  YoY % -0.41% -14.96% -33.91% -21.41% 4.43% -14.79% -
  Horiz. % 39.15% 39.31% 46.22% 69.94% 88.99% 85.21% 100.00%
EPS -0.07 -1.24 -0.16 -4.00 -1.13 -1.23 -1.99 -42.73%
  YoY % 94.35% -675.00% 96.00% -253.98% 8.13% 38.19% -
  Horiz. % 3.52% 62.31% 8.04% 201.01% 56.78% 61.81% 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 0.0613 0.0623 0.0743 0.0763 0.1123 0.1252 0.0138 28.18%
  YoY % -1.61% -16.15% -2.62% -32.06% -10.30% 807.25% -
  Horiz. % 444.20% 451.45% 538.41% 552.90% 813.77% 907.25% 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 1.86 1.23 1.07 0.69 0.52 0.55 0.49 24.87%
  YoY % 51.22% 14.95% 55.07% 32.69% -5.45% 12.24% -
  Horiz. % 379.59% 251.02% 218.37% 140.82% 106.12% 112.24% 100.00%
P/EPS -127.00 -4.84 -37.73 -1.50 -5.12 -4.76 -3.03 86.27%
  YoY % -2,523.97% 87.17% -2,415.33% 70.70% -7.56% -57.10% -
  Horiz. % 4,191.42% 159.74% 1,245.21% 49.50% 168.98% 157.10% 100.00%
EY -0.79 -20.64 -2.65 -66.45 -19.54 -21.03 -32.99 -46.28%
  YoY % 96.17% -678.87% 96.01% -240.07% 7.09% 36.25% -
  Horiz. % 2.39% 62.56% 8.03% 201.42% 59.23% 63.75% 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 1.88 1.27 1.00 0.70 0.54 0.57 0.47 25.97%
  YoY % 48.03% 27.00% 42.86% 29.63% -5.26% 21.28% -
  Horiz. % 400.00% 270.21% 212.77% 148.94% 114.89% 121.28% 100.00%
P/EPS -128.41 -5.01 -34.97 -1.53 -5.29 -4.92 -2.93 87.66%
  YoY % -2,463.07% 85.67% -2,185.62% 71.08% -7.52% -67.92% -
  Horiz. % 4,382.59% 170.99% 1,193.52% 52.22% 180.55% 167.92% 100.00%
EY -0.78 -19.98 -2.86 -65.36 -18.89 -20.33 -34.13 -46.70%
  YoY % 96.10% -598.60% 95.62% -246.00% 7.08% 40.43% -
  Horiz. % 2.29% 58.54% 8.38% 191.50% 55.35% 59.57% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

231  155  471  1439 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 G3 0.12-0.03 
 MMAG 0.085-0.01 
 AIRASIA-LR 0.01+0.005 
 HSI-CI2 0.37+0.04 
 WZSATU 0.24+0.025 
 ATAIMS 0.50+0.005 
 NWP 0.265-0.01 
 OPCOM 1.03+0.09 
 AIRASIA 0.80+0.015 
PARTNERS & BROKERS