Highlights

[ARBB] YoY TTM Result on 2012-12-31 [#4]

Stock [ARBB]: ATURMAJU RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -251.28%    YoY -     -276.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM 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 27,346 58,190 61,853 61,944 71,703 63,494 -12.32%
  YoY % 5.43% -53.01% -5.92% -0.15% -13.61% 12.93% -
  Horiz. % 45.41% 43.07% 91.65% 97.42% 97.56% 112.93% 100.00%
PBT -635 -14,922 -3,256 -19,040 -7,734 -4,382 -7,191 -33.26%
  YoY % 95.74% -358.29% 82.90% -146.19% -76.49% 39.06% -
  Horiz. % 8.83% 207.51% 45.28% 264.78% 107.55% 60.94% 100.00%
Tax -200 4,003 2,359 -5,019 1,340 -5,745 56 -
  YoY % -105.00% 69.69% 147.00% -474.55% 123.32% -10,358.93% -
  Horiz. % -357.14% 7,148.21% 4,212.50% -8,962.50% 2,392.86% -10,258.93% 100.00%
NP -835 -10,919 -897 -24,059 -6,394 -10,127 -7,135 -30.05%
  YoY % 92.35% -1,117.28% 96.27% -276.27% 36.86% -41.93% -
  Horiz. % 11.70% 153.03% 12.57% 337.20% 89.61% 141.93% 100.00%
NP to SH -835 -10,969 -897 -24,059 -6,394 -10,127 -7,135 -30.05%
  YoY % 92.39% -1,122.85% 96.27% -276.27% 36.86% -41.93% -
  Horiz. % 11.70% 153.74% 12.57% 337.20% 89.61% 141.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,666 38,265 59,087 85,912 68,338 81,830 70,629 -13.46%
  YoY % -22.47% -35.24% -31.22% 25.72% -16.49% 15.86% -
  Horiz. % 42.00% 54.18% 83.66% 121.64% 96.76% 115.86% 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 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
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 -2.90 % -39.93 % -1.54 % -38.90 % -10.32 % -14.12 % -11.24 % -20.20%
  YoY % 92.74% -2,492.86% 96.04% -276.94% 26.91% -25.62% -
  Horiz. % 25.80% 355.25% 13.70% 346.09% 91.81% 125.62% 100.00%
ROE -2.24 % -28.96 % -1.84 % -50.48 % -8.86 % -12.95 % -7.82 % -18.80%
  YoY % 92.27% -1,473.91% 96.35% -469.75% 31.58% -65.60% -
  Horiz. % 28.64% 370.33% 23.53% 645.52% 113.30% 165.60% 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 44.76 95.24 101.23 101.31 117.35 100.93 -11.90%
  YoY % 5.43% -53.00% -5.92% -0.08% -13.67% 16.27% -
  Horiz. % 46.76% 44.35% 94.36% 100.30% 100.38% 116.27% 100.00%
EPS -1.37 -17.95 -1.47 -39.38 -10.46 -16.57 -11.34 -29.68%
  YoY % 92.37% -1,121.09% 96.27% -276.48% 36.87% -46.12% -
  Horiz. % 12.08% 158.29% 12.96% 347.27% 92.24% 146.12% 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 - 606,452
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.75 4.51 9.60 10.20 10.21 11.82 10.47 -12.34%
  YoY % 5.32% -53.02% -5.88% -0.10% -13.62% 12.89% -
  Horiz. % 45.37% 43.08% 91.69% 97.42% 97.52% 112.89% 100.00%
EPS -0.14 -1.81 -0.15 -3.97 -1.05 -1.67 -1.18 -29.89%
  YoY % 92.27% -1,106.67% 96.22% -278.10% 37.13% -41.53% -
  Horiz. % 11.86% 153.39% 12.71% 336.44% 88.98% 141.53% 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 0.0615 0.0625 0.0806 0.0786 0.1190 0.1290 0.1504 -13.84%
  YoY % -1.60% -22.46% 2.54% -33.95% -7.75% -14.23% -
  Horiz. % 40.89% 41.56% 53.59% 52.26% 79.12% 85.77% 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 1.21 0.67 0.57 0.59 0.51 0.67 11.24%
  YoY % 4.96% 80.60% 17.54% -3.39% 15.69% -23.88% -
  Horiz. % 189.55% 180.60% 100.00% 85.07% 88.06% 76.12% 100.00%
P/EPS -43.90 -3.01 -43.59 -1.47 -5.74 -3.62 -6.00 39.31%
  YoY % -1,358.47% 93.09% -2,865.31% 74.39% -58.56% 39.67% -
  Horiz. % 731.67% 50.17% 726.50% 24.50% 95.67% 60.33% 100.00%
EY -2.28 -33.25 -2.29 -67.89 -17.43 -27.62 -16.68 -28.22%
  YoY % 93.14% -1,351.97% 96.63% -289.50% 36.89% -65.59% -
  Horiz. % 13.67% 199.34% 13.73% 407.01% 104.50% 165.59% 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 1.23 0.64 0.53 0.59 0.50 0.64 26.55%
  YoY % 113.82% 92.19% 20.75% -10.17% 18.00% -21.87% -
  Horiz. % 410.94% 192.19% 100.00% 82.81% 92.19% 78.12% 100.00%
P/EPS -90.74 -3.06 -41.21 -1.37 -5.74 -3.56 -5.73 58.43%
  YoY % -2,865.36% 92.57% -2,908.03% 76.13% -61.24% 37.87% -
  Horiz. % 1,583.60% 53.40% 719.20% 23.91% 100.17% 62.13% 100.00%
EY -1.10 -32.64 -2.43 -72.92 -17.43 -28.09 -17.45 -36.90%
  YoY % 96.63% -1,243.21% 96.67% -318.36% 37.95% -60.97% -
  Horiz. % 6.30% 187.05% 13.93% 417.88% 99.89% 160.97% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
3. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
8. When will the pandemic end? Out of the box
PARTNERS & BROKERS