[RANHILL_OLD] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 129.27%
YoY- -74.98%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,004,120 2,250,470 2,267,097 2,254,174 2,045,324 1,909,937 1,831,498 6.18%
PBT 211,804 22,717 201,286 231,072 239,032 -572,034 209,866 0.61%
Tax -111,824 446,945 -86,674 -92,744 -112,444 -70,604 -77,633 27.51%
NP 99,980 469,662 114,612 138,328 126,588 -642,638 132,233 -16.99%
-
NP to SH 33,524 223,363 24,128 30,310 13,220 -715,425 38,496 -8.79%
-
Tax Rate 52.80% -1,967.45% 43.06% 40.14% 47.04% - 36.99% -
Total Cost 1,904,140 1,780,808 2,152,485 2,115,846 1,918,736 2,552,575 1,699,265 7.87%
-
Net Worth 596,534 627,097 0 0 468,709 465,853 1,141,729 -35.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 5,972 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 596,534 627,097 0 0 468,709 465,853 1,141,729 -35.10%
NOSH 596,534 597,236 595,742 593,999 600,909 597,247 597,763 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.99% 20.87% 5.06% 6.14% 6.19% -33.65% 7.22% -
ROE 5.62% 35.62% 0.00% 0.00% 2.82% -153.57% 3.37% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 335.96 376.81 380.55 379.49 340.37 319.79 306.39 6.32%
EPS 5.60 37.40 4.04 5.08 2.20 -119.78 6.44 -8.88%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.05 0.00 0.00 0.78 0.78 1.91 -35.01%
Adjusted Per Share Value based on latest NOSH - 645,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 225.04 252.70 254.57 253.11 229.66 214.46 205.65 6.18%
EPS 3.76 25.08 2.71 3.40 1.48 -80.33 4.32 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.6698 0.7041 0.00 0.00 0.5263 0.5231 1.282 -35.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.93 0.91 0.73 0.74 0.71 0.94 1.61 -
P/RPS 0.28 0.24 0.19 0.19 0.21 0.29 0.53 -34.62%
P/EPS 16.55 2.43 18.02 14.50 32.27 -0.78 25.00 -24.02%
EY 6.04 41.10 5.55 6.90 3.10 -127.43 4.00 31.58%
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.93 0.87 0.00 0.00 0.91 1.21 0.84 7.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 22/05/09 27/02/09 20/11/08 29/08/08 30/05/08 -
Price 0.88 0.98 0.92 0.81 0.62 1.03 1.35 -
P/RPS 0.26 0.26 0.24 0.21 0.18 0.32 0.44 -29.55%
P/EPS 15.66 2.62 22.72 15.87 28.18 -0.86 20.96 -17.64%
EY 6.39 38.16 4.40 6.30 3.55 -116.30 4.77 21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 0.88 0.93 0.00 0.00 0.79 1.32 0.71 15.36%

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