[ARBB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 116.25%
YoY- 125.7%
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 28,831 32,558 38,706 52,940 27,612 29,401 32,212 -7.10%
PBT -636 -26 1,166 1,952 -14,712 -4,106 -3,510 -67.87%
Tax -200 -200 -200 -200 3,932 -200 -200 0.00%
NP -836 -226 966 1,752 -10,780 -4,306 -3,710 -62.86%
-
NP to SH -836 -226 966 1,752 -10,780 -4,306 -3,710 -62.86%
-
Tax Rate - - 17.15% 10.25% - - - -
Total Cost 29,667 32,785 37,740 51,188 38,392 33,707 35,922 -11.94%
-
Net Worth 37,271 37,882 38,492 38,492 37,882 45,214 47,046 -14.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 37,271 37,882 38,492 38,492 37,882 45,214 47,046 -14.34%
NOSH 61,100 61,100 61,100 61,100 61,100 61,100 61,100 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.90% -0.70% 2.50% 3.31% -39.04% -14.65% -11.52% -
ROE -2.24% -0.60% 2.51% 4.55% -28.46% -9.53% -7.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.19 53.29 63.35 86.64 45.19 48.12 52.72 -7.10%
EPS -1.37 -0.37 1.58 2.88 -17.64 -7.05 -6.08 -62.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.63 0.62 0.74 0.77 -14.34%
Adjusted Per Share Value based on latest NOSH - 61,100
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.37 2.68 3.18 4.35 2.27 2.42 2.65 -7.15%
EPS -0.07 -0.02 0.08 0.14 -0.89 -0.35 -0.30 -61.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0311 0.0316 0.0316 0.0311 0.0372 0.0387 -14.45%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.60 0.60 0.57 0.55 0.54 0.615 0.63 -
P/RPS 1.27 1.13 0.90 0.63 1.19 1.28 1.19 4.42%
P/EPS -43.85 -161.74 36.05 19.18 -3.06 -8.73 -10.38 160.64%
EY -2.28 -0.62 2.77 5.21 -32.67 -11.46 -9.64 -61.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 0.90 0.87 0.87 0.83 0.82 12.58%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 1.24 0.62 0.57 0.60 0.55 0.57 0.595 -
P/RPS 2.63 1.16 0.90 0.69 1.22 1.18 1.13 75.35%
P/EPS -90.63 -167.13 36.05 20.92 -3.12 -8.09 -9.80 338.80%
EY -1.10 -0.60 2.77 4.78 -32.08 -12.37 -10.21 -77.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.00 0.90 0.95 0.89 0.77 0.77 90.50%

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