[ALRICH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -518.57%
YoY- -219.41%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 4,644 5,582 5,374 4,858 4,867 3,766 3,957 11.25%
PBT -3,130 -2,595 -2,175 -2,265 633 761 1,704 -
Tax -86 -120 -117 -80 -88 -43 -38 72.29%
NP -3,216 -2,715 -2,292 -2,345 545 718 1,666 -
-
NP to SH -3,241 -2,765 -2,343 -2,344 560 764 1,710 -
-
Tax Rate - - - - 13.90% 5.65% 2.23% -
Total Cost 7,860 8,297 7,666 7,203 4,322 3,048 2,291 127.30%
-
Net Worth 9,607 9,834 9,946 10,057 12,784 12,549 13,085 -18.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 9,607 9,834 9,946 10,057 12,784 12,549 13,085 -18.60%
NOSH 101,562 100,555 97,999 100,075 100,666 100,000 96,999 3.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -69.25% -48.64% -42.65% -48.27% 11.20% 19.07% 42.10% -
ROE -33.73% -28.12% -23.55% -23.31% 4.38% 6.09% 13.07% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.57 5.55 5.48 4.85 4.83 3.77 4.08 7.84%
EPS -3.19 -2.75 -2.39 -2.34 0.56 0.76 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0978 0.1015 0.1005 0.127 0.1255 0.1349 -21.05%
Adjusted Per Share Value based on latest NOSH - 100,075
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.42 0.50 0.48 0.44 0.44 0.34 0.36 10.81%
EPS -0.29 -0.25 -0.21 -0.21 0.05 0.07 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0086 0.0088 0.0089 0.009 0.0115 0.0113 0.0118 -18.99%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.21 0.22 0.29 0.34 0.18 0.19 0.19 -
P/RPS 4.59 3.96 5.29 7.00 3.72 5.05 4.66 -1.00%
P/EPS -6.58 -8.00 -12.13 -14.52 32.36 24.87 10.78 -
EY -15.20 -12.50 -8.24 -6.89 3.09 4.02 9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.25 2.86 3.38 1.42 1.51 1.41 35.30%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 28/05/07 28/02/07 21/11/06 30/08/06 23/05/06 -
Price 0.22 0.23 0.21 0.24 0.20 0.19 0.19 -
P/RPS 4.81 4.14 3.83 4.94 4.14 5.05 4.66 2.13%
P/EPS -6.89 -8.36 -8.78 -10.25 35.95 24.87 10.78 -
EY -14.51 -11.96 -11.38 -9.76 2.78 4.02 9.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.35 2.07 2.39 1.57 1.51 1.41 39.73%

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