[ARBB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -150.31%
YoY- -1100.45%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 32,558 38,706 52,940 27,612 29,401 32,212 32,372 0.38%
PBT -26 1,166 1,952 -14,712 -4,106 -3,510 -6,492 -97.46%
Tax -200 -200 -200 3,932 -200 -200 -124 37.49%
NP -226 966 1,752 -10,780 -4,306 -3,710 -6,616 -89.45%
-
NP to SH -226 966 1,752 -10,780 -4,306 -3,710 -6,816 -89.65%
-
Tax Rate - 17.15% 10.25% - - - - -
Total Cost 32,785 37,740 51,188 38,392 33,707 35,922 38,988 -10.90%
-
Net Worth 37,882 38,492 38,492 37,882 45,214 47,046 47,046 -13.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 37,882 38,492 38,492 37,882 45,214 47,046 47,046 -13.43%
NOSH 61,100 61,100 61,100 61,100 61,100 61,100 61,100 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -0.70% 2.50% 3.31% -39.04% -14.65% -11.52% -20.44% -
ROE -0.60% 2.51% 4.55% -28.46% -9.53% -7.89% -14.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 53.29 63.35 86.64 45.19 48.12 52.72 52.98 0.38%
EPS -0.37 1.58 2.88 -17.64 -7.05 -6.08 -11.16 -89.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.63 0.63 0.62 0.74 0.77 0.77 -13.43%
Adjusted Per Share Value based on latest NOSH - 61,100
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.68 3.18 4.35 2.27 2.42 2.65 2.66 0.50%
EPS -0.02 0.08 0.14 -0.89 -0.35 -0.30 -0.56 -89.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0316 0.0316 0.0311 0.0372 0.0387 0.0387 -13.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.60 0.57 0.55 0.54 0.615 0.63 0.62 -
P/RPS 1.13 0.90 0.63 1.19 1.28 1.19 1.17 -2.29%
P/EPS -161.74 36.05 19.18 -3.06 -8.73 -10.38 -5.56 843.92%
EY -0.62 2.77 5.21 -32.67 -11.46 -9.64 -17.99 -89.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.87 0.87 0.83 0.82 0.81 12.75%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.62 0.57 0.60 0.55 0.57 0.595 0.605 -
P/RPS 1.16 0.90 0.69 1.22 1.18 1.13 1.14 1.16%
P/EPS -167.13 36.05 20.92 -3.12 -8.09 -9.80 -5.42 881.29%
EY -0.60 2.77 4.78 -32.08 -12.37 -10.21 -18.44 -89.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.90 0.95 0.89 0.77 0.77 0.79 17.00%

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 & 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