[ALRICH] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,041 1,792 1,761 1,296 1,759 1,244 1,437 64.61% QoQ % 69.70% 1.76% 35.88% -26.32% 41.40% -13.43% - Horiz. % 211.62% 124.70% 122.55% 90.19% 122.41% 86.57% 100.00%
PBT -170 341 262 -282 -12,100 -428 -70,667 -98.18% QoQ % -149.85% 30.15% 192.91% 97.67% -2,727.10% 99.39% - Horiz. % 0.24% -0.48% -0.37% 0.40% 17.12% 0.61% 100.00%
Tax -16 -286 -197 -94 -32 -78 -140 -76.36% QoQ % 94.41% -45.18% -109.57% -193.75% 58.97% 44.29% - Horiz. % 11.43% 204.29% 140.71% 67.14% 22.86% 55.71% 100.00%
NP -186 55 65 -376 -12,132 -506 -70,807 -98.08% QoQ % -438.18% -15.38% 117.29% 96.90% -2,297.63% 99.29% - Horiz. % 0.26% -0.08% -0.09% 0.53% 17.13% 0.71% 100.00%
NP to SH -186 55 65 -376 -12,132 -506 -70,807 -98.08% QoQ % -438.18% -15.38% 117.29% 96.90% -2,297.63% 99.29% - Horiz. % 0.26% -0.08% -0.09% 0.53% 17.13% 0.71% 100.00%
Tax Rate - % 83.87 % 75.19 % - % - % - % - % - QoQ % 0.00% 11.54% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 111.54% 100.00% - - - -
Total Cost 3,227 1,737 1,696 1,672 13,891 1,750 72,244 -87.34% QoQ % 85.78% 2.42% 1.44% -87.96% 693.77% -97.58% - Horiz. % 4.47% 2.40% 2.35% 2.31% 19.23% 2.42% 100.00%
Net Worth 23,512 23,618 23,618 23,348 27,146 34,345 34,859 -23.04% QoQ % -0.45% 0.00% 1.16% -13.99% -20.96% -1.47% - Horiz. % 67.45% 67.75% 67.75% 66.98% 77.87% 98.53% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 23,512 23,618 23,618 23,348 27,146 34,345 34,859 -23.04% QoQ % -0.45% 0.00% 1.16% -13.99% -20.96% -1.47% - Horiz. % 67.45% 67.75% 67.75% 66.98% 77.87% 98.53% 100.00%
NOSH 1,063,893 1,063,893 1,063,893 1,051,738 959,226 856,507 856,507 15.51% QoQ % 0.00% 0.00% 1.16% 9.64% 11.99% 0.00% - Horiz. % 124.21% 124.21% 124.21% 122.79% 111.99% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -6.12 % 3.07 % 3.69 % -29.01 % -689.71 % -40.68 % -4,927.42 % -98.83% QoQ % -299.35% -16.80% 112.72% 95.79% -1,595.45% 99.17% - Horiz. % 0.12% -0.06% -0.07% 0.59% 14.00% 0.83% 100.00%
ROE -0.79 % 0.23 % 0.28 % -1.61 % -44.69 % -1.47 % -203.12 % -97.50% QoQ % -443.48% -17.86% 117.39% 96.40% -2,940.14% 99.28% - Horiz. % 0.39% -0.11% -0.14% 0.79% 22.00% 0.72% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.29 0.17 0.17 0.12 0.18 0.15 0.17 42.63% QoQ % 70.59% 0.00% 41.67% -33.33% 20.00% -11.76% - Horiz. % 170.59% 100.00% 100.00% 70.59% 105.88% 88.24% 100.00%
EPS -0.02 0.01 0.01 -0.04 -1.26 -0.06 -8.27 -98.18% QoQ % -300.00% 0.00% 125.00% 96.83% -2,000.00% 99.27% - Horiz. % 0.24% -0.12% -0.12% 0.48% 15.24% 0.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0221 0.0222 0.0222 0.0222 0.0283 0.0401 0.0407 -33.37% QoQ % -0.45% 0.00% 0.00% -21.55% -29.43% -1.47% - Horiz. % 54.30% 54.55% 54.55% 54.55% 69.53% 98.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,113,459 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.27 0.16 0.16 0.12 0.16 0.11 0.13 62.57% QoQ % 68.75% 0.00% 33.33% -25.00% 45.45% -15.38% - Horiz. % 207.69% 123.08% 123.08% 92.31% 123.08% 84.62% 100.00%
EPS -0.02 0.00 0.01 -0.03 -1.09 -0.05 -6.36 -97.83% QoQ % 0.00% 0.00% 133.33% 97.25% -2,080.00% 99.21% - Horiz. % 0.31% -0.00% -0.16% 0.47% 17.14% 0.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0211 0.0212 0.0212 0.0210 0.0244 0.0308 0.0313 -23.06% QoQ % -0.47% 0.00% 0.95% -13.93% -20.78% -1.60% - Horiz. % 67.41% 67.73% 67.73% 67.09% 77.96% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0300 0.0250 0.0300 0.0400 0.0400 0.0450 0.0600 -
P/RPS 10.50 14.84 18.12 32.46 21.81 30.98 35.76 -55.72% QoQ % -29.25% -18.10% -44.18% 48.83% -29.60% -13.37% - Horiz. % 29.36% 41.50% 50.67% 90.77% 60.99% 86.63% 100.00%
P/EPS -171.60 483.59 491.03 -111.89 -3.16 -76.17 -0.73 3,671.18% QoQ % -135.48% -1.52% 538.85% -3,440.82% 95.85% -10,334.25% - Horiz. % 23,506.85% -66,245.20% -67,264.38% 15,327.40% 432.88% 10,434.25% 100.00%
EY -0.58 0.21 0.20 -0.89 -31.62 -1.31 -137.78 -97.37% QoQ % -376.19% 5.00% 122.47% 97.19% -2,313.74% 99.05% - Horiz. % 0.42% -0.15% -0.15% 0.65% 22.95% 0.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.36 1.13 1.35 1.80 1.41 1.12 1.47 -5.04% QoQ % 20.35% -16.30% -25.00% 27.66% 25.89% -23.81% - Horiz. % 92.52% 76.87% 91.84% 122.45% 95.92% 76.19% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 22/08/22 31/05/22 28/02/22 29/11/21 27/08/21 -
Price 0.0300 0.0350 0.0250 0.0300 0.0400 0.0400 0.0550 -
P/RPS 10.50 20.78 15.10 24.35 21.81 27.54 32.78 -53.09% QoQ % -49.47% 37.62% -37.99% 11.65% -20.81% -15.99% - Horiz. % 32.03% 63.39% 46.06% 74.28% 66.53% 84.01% 100.00%
P/EPS -171.60 677.02 409.19 -83.92 -3.16 -67.71 -0.67 3,892.47% QoQ % -125.35% 65.45% 587.60% -2,555.70% 95.33% -10,005.97% - Horiz. % 25,611.94% -101,047.76% -61,073.13% 12,525.37% 471.64% 10,105.97% 100.00%
EY -0.58 0.15 0.24 -1.19 -31.62 -1.48 -150.31 -97.51% QoQ % -486.67% -37.50% 120.17% 96.24% -2,036.49% 99.02% - Horiz. % 0.39% -0.10% -0.16% 0.79% 21.04% 0.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.36 1.58 1.13 1.35 1.41 1.00 1.35 0.49% QoQ % -13.92% 39.82% -16.30% -4.26% 41.00% -25.93% - Horiz. % 100.74% 117.04% 83.70% 100.00% 104.44% 74.07% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Aldrich Resources Berhad-Q1FY2022.pdf 
