[ALRICH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 103.45%
YoY- -56.1%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 5,050 3,743 2,867 2,069 4,846 3,940 2,829 46.89%
PBT 421 382 899 9 -571 -99 -27 -
Tax -189 -189 -189 0 0 0 0 -
NP 232 193 710 9 -571 -99 -27 -
-
NP to SH 171 155 709 18 -521 -32 14 426.36%
-
Tax Rate 44.89% 49.48% 21.02% 0.00% - - - -
Total Cost 4,818 3,550 2,157 2,060 5,417 4,039 2,856 41.48%
-
Net Worth 8,396 7,326 7,599 5,907 6,953 7,925 10,457 -13.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 8,396 7,326 7,599 5,907 6,953 7,925 10,457 -13.55%
NOSH 107,647 103,333 99,859 85,000 100,196 106,666 140,000 -16.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.59% 5.16% 24.76% 0.43% -11.78% -2.51% -0.95% -
ROE 2.04% 2.12% 9.33% 0.30% -7.49% -0.40% 0.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.69 3.62 2.87 2.43 4.84 3.69 2.02 74.89%
EPS 0.16 0.15 0.71 0.02 -0.52 -0.03 0.01 529.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.078 0.0709 0.0761 0.0695 0.0694 0.0743 0.0747 2.91%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.45 0.34 0.26 0.19 0.44 0.35 0.25 47.70%
EPS 0.02 0.01 0.06 0.00 -0.05 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0066 0.0068 0.0053 0.0062 0.0071 0.0094 -13.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.14 0.15 0.18 0.12 0.12 0.115 -
P/RPS 3.41 3.86 5.22 7.39 2.48 3.25 5.69 -28.80%
P/EPS 100.72 93.33 21.13 850.00 -23.08 -400.00 1,150.00 -80.13%
EY 0.99 1.07 4.73 0.12 -4.33 -0.25 0.09 391.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.97 1.97 2.59 1.73 1.62 1.54 20.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 30/05/12 28/02/12 25/11/11 26/08/11 -
Price 0.145 0.17 0.15 0.14 0.17 0.11 0.12 -
P/RPS 3.09 4.69 5.22 5.75 3.51 2.98 5.94 -35.19%
P/EPS 91.28 113.33 21.13 661.11 -32.69 -366.67 1,200.00 -81.90%
EY 1.10 0.88 4.73 0.15 -3.06 -0.27 0.08 469.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.40 1.97 2.01 2.45 1.48 1.61 10.05%

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