[ARBB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -123.46%
YoY- 94.74%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,114 13,060 33,592 32,558 29,401 60,341 72,233 -26.78%
PBT -978 -2,252 310 -26 -4,106 -3,976 -3,577 -19.42%
Tax 0 0 0 -200 -200 -200 -200 -
NP -978 -2,252 310 -226 -4,306 -4,176 -3,777 -20.15%
-
NP to SH -978 -2,252 310 -226 -4,306 -4,176 -3,777 -20.15%
-
Tax Rate - - 0.00% - - - - -
Total Cost 12,093 15,312 33,281 32,785 33,707 64,517 76,010 -26.37%
-
Net Worth 18,146 20,163 37,271 37,882 45,214 46,435 69,042 -19.95%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 18,146 20,163 37,271 37,882 45,214 46,435 69,042 -19.95%
NOSH 67,210 61,100 61,100 61,100 61,100 61,100 61,100 1.60%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -8.81% -17.24% 0.92% -0.70% -14.65% -6.92% -5.23% -
ROE -5.39% -11.17% 0.83% -0.60% -9.53% -8.99% -5.47% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.54 21.37 54.98 53.29 48.12 98.76 118.22 -27.93%
EPS -1.45 -3.68 0.51 -0.37 -7.05 -6.84 -6.19 -21.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.33 0.61 0.62 0.74 0.76 1.13 -21.21%
Adjusted Per Share Value based on latest NOSH - 61,100
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.91 1.07 2.76 2.68 2.42 4.96 5.94 -26.84%
EPS -0.08 -0.19 0.03 -0.02 -0.35 -0.34 -0.31 -20.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0166 0.0306 0.0311 0.0372 0.0382 0.0568 -19.98%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.32 0.255 0.90 0.60 0.615 0.60 0.58 -
P/RPS 1.94 1.19 1.64 1.13 1.28 0.61 0.49 25.76%
P/EPS -21.98 -6.92 177.01 -161.74 -8.73 -8.78 -9.38 15.24%
EY -4.55 -14.45 0.56 -0.62 -11.46 -11.39 -10.66 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.77 1.48 0.97 0.83 0.79 0.51 15.15%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.37 0.24 0.91 0.62 0.57 0.61 0.60 -
P/RPS 2.24 1.12 1.66 1.16 1.18 0.62 0.51 27.95%
P/EPS -25.41 -6.51 178.97 -167.13 -8.09 -8.93 -9.71 17.38%
EY -3.94 -15.36 0.56 -0.60 -12.37 -11.20 -10.30 -14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.73 1.49 1.00 0.77 0.80 0.53 17.14%

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