[ALRICH] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- 116.79%
YoY- 119.08%
View:
Show?
Annualized Quarter Result
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,055 3,580 4,256 6,356 3,564 2,584 3,292 -6.50%
PBT -5,629 -628 4,356 360 -2,396 -3,268 -2,532 12.07%
Tax -67 0 0 0 0 0 0 -
NP -5,697 -628 4,356 360 -2,396 -3,268 -2,532 12.27%
-
NP to SH -5,697 -628 4,360 321 -2,080 -1,680 -2,168 14.78%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 7,752 4,208 -100 5,996 5,960 5,852 5,824 4.16%
-
Net Worth 105,693 103,813 86,609 67,291 7,352 8,591 6,603 48.56%
Dividend
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 105,693 103,813 86,609 67,291 7,352 8,591 6,603 48.56%
NOSH 856,507 707,176 598,956 598,956 120,930 120,000 110,612 33.93%
Ratio Analysis
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -277.23% -17.54% 102.35% 5.66% -67.23% -126.47% -76.91% -
ROE -5.39% -0.60% 5.03% 0.48% -28.29% -19.55% -32.83% -
Per Share
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.24 0.51 0.71 1.36 2.95 2.15 2.98 -30.20%
EPS -0.71 -0.08 0.72 0.13 -1.72 -1.40 -1.96 -13.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1234 0.1468 0.1446 0.144 0.0608 0.0716 0.0597 10.92%
Adjusted Per Share Value based on latest NOSH - 598,956
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.18 0.32 0.38 0.57 0.32 0.23 0.30 -7.03%
EPS -0.51 -0.06 0.39 0.03 -0.19 -0.15 -0.19 15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0932 0.0778 0.0604 0.0066 0.0077 0.0059 48.66%
Price Multiplier on Financial Quarter End Date
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/21 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 -
Price 0.075 0.105 0.095 0.135 0.65 0.285 0.29 -
P/RPS 31.26 20.74 13.37 9.93 22.06 13.24 9.74 18.11%
P/EPS -11.28 -118.24 13.05 196.33 -37.79 -20.36 -14.80 -3.80%
EY -8.87 -0.85 7.66 0.51 -2.65 -4.91 -6.76 3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.66 0.94 10.69 3.98 4.86 -25.63%
Price Multiplier on Announcement Date
31/03/21 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 21/05/21 29/11/19 30/11/18 22/11/17 31/05/16 29/05/15 29/05/14 -
Price 0.06 0.09 0.09 0.12 0.42 0.27 0.26 -
P/RPS 25.01 17.78 12.67 8.82 14.25 12.54 8.74 16.19%
P/EPS -9.02 -101.35 12.36 174.51 -24.42 -19.29 -13.27 -5.36%
EY -11.09 -0.99 8.09 0.57 -4.10 -5.19 -7.54 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.62 0.83 6.91 3.77 4.36 -26.80%

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