[ARBB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -123.46%
YoY- 94.74%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 33,164 17,420 28,831 32,558 38,706 52,940 27,612 13.00%
PBT -1,180 -3,104 -636 -26 1,166 1,952 -14,712 -81.43%
Tax 0 0 -200 -200 -200 -200 3,932 -
NP -1,180 -3,104 -836 -226 966 1,752 -10,780 -77.14%
-
NP to SH -1,180 -3,104 -836 -226 966 1,752 -10,780 -77.14%
-
Tax Rate - - - - 17.15% 10.25% - -
Total Cost 34,344 20,524 29,667 32,785 37,740 51,188 38,392 -7.16%
-
Net Worth 36,660 36,660 37,271 37,882 38,492 38,492 37,882 -2.16%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 36,660 36,660 37,271 37,882 38,492 38,492 37,882 -2.16%
NOSH 61,100 61,100 61,100 61,100 61,100 61,100 61,100 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.56% -17.82% -2.90% -0.70% 2.50% 3.31% -39.04% -
ROE -3.22% -8.47% -2.24% -0.60% 2.51% 4.55% -28.46% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 54.28 28.51 47.19 53.29 63.35 86.64 45.19 13.00%
EPS -1.94 -5.08 -1.37 -0.37 1.58 2.88 -17.64 -77.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.60 0.61 0.62 0.63 0.63 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 61,100
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.73 1.43 2.37 2.68 3.18 4.35 2.27 13.10%
EPS -0.10 -0.26 -0.07 -0.02 0.08 0.14 -0.89 -76.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0301 0.0306 0.0311 0.0316 0.0316 0.0311 -2.15%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.995 1.54 0.60 0.60 0.57 0.55 0.54 -
P/RPS 1.83 5.40 1.27 1.13 0.90 0.63 1.19 33.26%
P/EPS -51.52 -30.31 -43.85 -161.74 36.05 19.18 -3.06 558.03%
EY -1.94 -3.30 -2.28 -0.62 2.77 5.21 -32.67 -84.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.57 0.98 0.97 0.90 0.87 0.87 53.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 01/09/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 1.00 0.87 1.24 0.62 0.57 0.60 0.55 -
P/RPS 1.84 3.05 2.63 1.16 0.90 0.69 1.22 31.54%
P/EPS -51.78 -17.13 -90.63 -167.13 36.05 20.92 -3.12 551.75%
EY -1.93 -5.84 -1.10 -0.60 2.77 4.78 -32.08 -84.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.45 2.03 1.00 0.90 0.95 0.89 52.18%

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