[ARBB] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ARBB] ARB BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.82%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
ARBB's Result
ARBB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 65,843 64,836 61,853 67,315 61,162 60,278 61,944 4.15%
PBT -17,415 -18,304 -19,040 -8,189 -8,770 -8,861 -7,734 71.88%
Tax -5,019 -5,019 -5,019 1,340 1,340 1,340 1,340 -
NP -22,434 -23,323 -24,059 -6,849 -7,430 -7,521 -6,394 131.07%
-
NP to SH -22,434 -23,323 -24,059 -6,849 -7,430 -7,521 -6,394 131.07%
-
Tax Rate - - - - - - - -
Total Cost 88,277 88,159 85,912 74,164 68,592 67,799 68,338 18.62%
-
Net Worth 48,269 48,269 47,657 68,291 68,923 70,164 72,147 -23.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 48,269 48,269 47,657 68,291 68,923 70,164 72,147 -23.52%
NOSH 61,100 61,100 61,100 61,100 61,100 61,100 61,100 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -34.07% -35.97% -38.90% -10.17% -12.15% -12.48% -10.32% -
ROE -46.48% -48.32% -50.48% -10.03% -10.78% -10.72% -8.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 107.76 106.11 101.23 111.38 100.28 98.80 101.31 4.20%
EPS -36.72 -38.17 -39.38 -11.33 -12.18 -12.33 -10.46 131.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.79 0.78 1.13 1.13 1.15 1.18 -23.48%
Adjusted Per Share Value based on latest NOSH - 61,100
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.42 5.33 5.09 5.54 5.03 4.96 5.10 4.14%
EPS -1.85 -1.92 -1.98 -0.56 -0.61 -0.62 -0.53 130.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0397 0.0392 0.0562 0.0567 0.0577 0.0593 -23.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.58 0.555 0.58 0.58 0.58 0.60 0.60 -
P/RPS 0.54 0.52 0.57 0.52 0.58 0.61 0.59 -5.73%
P/EPS -1.58 -1.45 -1.47 -5.12 -4.76 -4.87 -5.74 -57.71%
EY -63.30 -68.78 -67.89 -19.54 -21.00 -20.54 -17.43 136.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.74 0.51 0.51 0.52 0.51 27.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 07/10/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.60 0.58 0.54 0.60 0.60 0.59 0.60 -
P/RPS 0.56 0.55 0.53 0.54 0.60 0.60 0.59 -3.42%
P/EPS -1.63 -1.52 -1.37 -5.29 -4.93 -4.79 -5.74 -56.82%
EY -61.19 -65.81 -72.92 -18.89 -20.30 -20.89 -17.43 131.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.69 0.53 0.53 0.51 0.51 30.49%

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