[ALRICH] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 64.92%
YoY- -25.69%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,541 1,738 2,158 1,710 855 1,092 2,203 -21.25%
PBT -7 -294 -26 -223 -1,042 -980 535 -
Tax 0 0 0 0 0 0 42 -
NP -7 -294 -26 -223 -1,042 -980 577 -
-
NP to SH -74 -313 11 -362 -1,032 -1,058 473 -
-
Tax Rate - - - - - - -7.85% -
Total Cost 1,548 2,032 2,184 1,933 1,897 2,072 1,626 -3.23%
-
Net Worth 8,679 8,370 8,580 8,607 8,937 9,931 11,090 -15.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 8,679 8,370 8,580 8,607 8,937 9,931 11,090 -15.11%
NOSH 105,714 100,967 100,000 100,555 100,194 99,811 100,638 3.34%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -0.45% -16.92% -1.20% -13.04% -121.87% -89.74% 26.19% -
ROE -0.85% -3.74% 0.13% -4.21% -11.55% -10.65% 4.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.46 1.72 2.16 1.70 0.85 1.09 2.19 -23.74%
EPS -0.07 -0.31 0.01 -0.36 -1.03 -1.06 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0829 0.0858 0.0856 0.0892 0.0995 0.1102 -17.86%
Adjusted Per Share Value based on latest NOSH - 100,555
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.14 0.16 0.19 0.15 0.08 0.10 0.20 -21.21%
EPS -0.01 -0.03 0.00 -0.03 -0.09 -0.10 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0078 0.0075 0.0077 0.0077 0.008 0.0089 0.01 -15.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.08 0.10 0.12 0.16 0.15 0.10 0.16 -
P/RPS 5.49 5.81 5.56 9.41 17.58 9.14 7.31 -17.41%
P/EPS -114.29 -32.26 1,090.91 -44.44 -14.56 -9.43 34.04 -
EY -0.88 -3.10 0.09 -2.25 -6.87 -10.60 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.21 1.40 1.87 1.68 1.01 1.45 -23.56%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 26/11/09 28/08/09 05/06/09 27/02/09 -
Price 0.06 0.09 0.11 0.13 0.14 0.14 0.16 -
P/RPS 4.12 5.23 5.10 7.64 16.41 12.80 7.31 -31.83%
P/EPS -85.71 -29.03 1,000.00 -36.11 -13.59 -13.21 34.04 -
EY -1.17 -3.44 0.10 -2.77 -7.36 -7.57 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.09 1.28 1.52 1.57 1.41 1.45 -36.79%

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