[ALRICH] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[ALRICH] ALDRICH RESOURCES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.17%
YoY- -2918.75%
Quarter Report
Latest QR
Upcoming QR
ALRICH's Result
ALRICH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 971 1,721 3,040 916 1,307 906 1,153 -2.82%
PBT -728 128 1,202 -622 39 -472 -538 5.16%
Tax 212 0 -449 0 0 0 -1 -
NP -516 128 753 -622 39 -472 -539 -0.72%
-
NP to SH -516 -81 685 -451 16 -489 -522 -0.19%
-
Tax Rate - 0.00% 37.35% - 0.00% - - -
Total Cost 1,487 1,593 2,287 1,538 1,268 1,378 1,692 -2.12%
-
Net Worth 9,556 7,440 9,071 7,006 7,280 6,935 7,358 4.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 9,556 7,440 9,071 7,006 7,280 6,935 7,358 4.44%
NOSH 133,101 115,714 120,000 110,000 93,333 99,791 100,384 4.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -53.14% 7.44% 24.77% -67.90% 2.98% -52.10% -46.75% -
ROE -5.40% -1.09% 7.55% -6.44% 0.22% -7.05% -7.09% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.73 1.49 2.53 0.83 1.40 0.91 1.15 -7.28%
EPS 0.11 -0.07 0.57 -0.41 0.02 -0.49 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0643 0.0756 0.0637 0.078 0.0695 0.0733 -0.34%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.10 0.18 0.32 0.10 0.14 0.10 0.12 -2.99%
EPS -0.05 -0.01 0.07 -0.05 0.00 -0.05 -0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0078 0.0095 0.0074 0.0077 0.0073 0.0077 4.62%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.155 0.36 0.24 0.19 0.16 0.12 0.07 -
P/RPS 21.25 24.21 9.47 22.82 11.43 13.22 6.09 23.13%
P/EPS -39.98 -514.29 42.04 -46.34 933.33 -24.49 -13.46 19.87%
EY -2.50 -0.19 2.38 -2.16 0.11 -4.08 -7.43 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 5.60 3.17 2.98 2.05 1.73 0.95 14.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 27/02/13 28/02/12 28/02/11 -
Price 0.22 0.61 0.30 0.21 0.145 0.17 0.10 -
P/RPS 30.16 41.01 11.84 25.22 10.35 18.72 8.71 22.97%
P/EPS -56.75 -871.43 52.55 -51.22 845.83 -34.69 -19.23 19.74%
EY -1.76 -0.11 1.90 -1.95 0.12 -2.88 -5.20 -16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 9.49 3.97 3.30 1.86 2.45 1.36 14.45%

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