[ARBB] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ARBB] ARB BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 78.5%
YoY- 96.27%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 29,401 32,212 32,372 58,191 60,341 67,580 73,240 -45.55%
PBT -4,106 -3,510 -6,492 -3,257 -3,976 -2,492 -4,568 -6.85%
Tax -200 -200 -124 2,359 -200 -200 -200 0.00%
NP -4,306 -3,710 -6,616 -898 -4,176 -2,692 -4,768 -6.56%
-
NP to SH -4,306 -3,710 -6,816 -898 -4,176 -2,692 -4,768 -6.56%
-
Tax Rate - - - - - - - -
Total Cost 33,707 35,922 38,988 59,089 64,517 70,272 78,008 -42.81%
-
Net Worth 45,214 47,046 47,046 48,870 46,435 48,269 48,291 -4.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 45,214 47,046 47,046 48,870 46,435 48,269 48,291 -4.29%
NOSH 61,100 61,100 61,100 61,088 61,100 61,100 61,100 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.65% -11.52% -20.44% -1.54% -6.92% -3.98% -6.51% -
ROE -9.53% -7.89% -14.49% -1.84% -8.99% -5.58% -9.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.12 52.72 52.98 95.26 98.76 110.61 119.81 -45.53%
EPS -7.05 -6.08 -11.16 -1.47 -6.84 -4.40 -7.80 -6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.77 0.80 0.76 0.79 0.79 -4.26%
Adjusted Per Share Value based on latest NOSH - 61,100
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.42 2.65 2.66 4.79 4.96 5.56 6.02 -45.50%
EPS -0.35 -0.31 -0.56 -0.07 -0.34 -0.22 -0.39 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0387 0.0387 0.0402 0.0382 0.0397 0.0397 -4.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.615 0.63 0.62 0.64 0.60 0.58 0.555 -
P/RPS 1.28 1.19 1.17 0.67 0.61 0.52 0.46 97.71%
P/EPS -8.73 -10.38 -5.56 -43.54 -8.78 -13.16 -7.12 14.54%
EY -11.46 -9.64 -17.99 -2.30 -11.39 -7.60 -14.05 -12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.81 0.80 0.79 0.73 0.70 12.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 07/10/13 31/05/13 -
Price 0.57 0.595 0.605 0.605 0.61 0.60 0.58 -
P/RPS 1.18 1.13 1.14 0.64 0.62 0.54 0.48 82.04%
P/EPS -8.09 -9.80 -5.42 -41.16 -8.93 -13.62 -7.44 5.73%
EY -12.37 -10.21 -18.44 -2.43 -11.20 -7.34 -13.45 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.79 0.76 0.80 0.76 0.73 3.61%

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