[ARBB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ARBB] ARB BERHAD
Announcement Date
07-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 43.54%
YoY- 54.7%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,372 58,191 60,341 67,580 73,240 61,852 72,233 -41.46%
PBT -6,492 -3,257 -3,976 -2,492 -4,568 -19,040 -3,577 48.84%
Tax -124 2,359 -200 -200 -200 -5,020 -200 -27.31%
NP -6,616 -898 -4,176 -2,692 -4,768 -24,060 -3,777 45.36%
-
NP to SH -6,816 -898 -4,176 -2,692 -4,768 -24,060 -3,777 48.27%
-
Tax Rate - - - - - - - -
Total Cost 38,988 59,089 64,517 70,272 78,008 85,912 76,010 -35.94%
-
Net Worth 47,046 48,870 46,435 48,269 48,291 47,655 69,042 -22.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 47,046 48,870 46,435 48,269 48,291 47,655 69,042 -22.58%
NOSH 61,100 61,088 61,100 61,100 61,100 61,097 61,100 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -20.44% -1.54% -6.92% -3.98% -6.51% -38.90% -5.23% -
ROE -14.49% -1.84% -8.99% -5.58% -9.87% -50.49% -5.47% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 52.98 95.26 98.76 110.61 119.81 101.24 118.22 -41.46%
EPS -11.16 -1.47 -6.84 -4.40 -7.80 -39.38 -6.19 48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.80 0.76 0.79 0.79 0.78 1.13 -22.58%
Adjusted Per Share Value based on latest NOSH - 61,100
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.66 4.79 4.96 5.56 6.02 5.09 5.94 -41.49%
EPS -0.56 -0.07 -0.34 -0.22 -0.39 -1.98 -0.31 48.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0402 0.0382 0.0397 0.0397 0.0392 0.0568 -22.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.62 0.64 0.60 0.58 0.555 0.58 0.58 -
P/RPS 1.17 0.67 0.61 0.52 0.46 0.57 0.49 78.74%
P/EPS -5.56 -43.54 -8.78 -13.16 -7.12 -1.47 -9.38 -29.45%
EY -17.99 -2.30 -11.39 -7.60 -14.05 -67.90 -10.66 41.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.79 0.73 0.70 0.74 0.51 36.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 07/10/13 31/05/13 28/02/13 30/11/12 -
Price 0.605 0.605 0.61 0.60 0.58 0.54 0.60 -
P/RPS 1.14 0.64 0.62 0.54 0.48 0.53 0.51 71.04%
P/EPS -5.42 -41.16 -8.93 -13.62 -7.44 -1.37 -9.71 -32.23%
EY -18.44 -2.43 -11.20 -7.34 -13.45 -72.93 -10.30 47.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.80 0.76 0.73 0.69 0.53 30.51%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment