[ARANK] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -21.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 286,188 239,067 224,184 195,600 199,740 71,743 40,628 266.16%
PBT 8,636 8,129 8,344 8,232 10,572 5,880 3,224 92.53%
Tax -900 -1,288 -1,642 -1,648 -2,188 -796 -362 83.21%
NP 7,736 6,841 6,701 6,584 8,384 5,084 2,861 93.73%
-
NP to SH 7,736 6,841 6,701 6,584 8,384 5,084 2,861 93.73%
-
Tax Rate 10.42% 15.84% 19.68% 20.02% 20.70% 13.54% 11.23% -
Total Cost 278,452 232,226 217,482 189,016 191,356 66,659 37,766 277.44%
-
Net Worth 53,544 51,207 49,619 47,941 49,600 17,551 7,088 283.58%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - 2,800 - - - - - -
Div Payout % - 40.94% - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 53,544 51,207 49,619 47,941 49,600 17,551 7,088 283.58%
NOSH 79,917 80,011 80,031 79,902 80,000 29,748 12,888 236.40%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 2.70% 2.86% 2.99% 3.37% 4.20% 7.09% 7.04% -
ROE 14.45% 13.36% 13.51% 13.73% 16.90% 28.97% 40.36% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 358.10 298.79 280.12 244.80 249.67 241.17 315.22 8.84%
EPS 9.68 8.55 8.37 8.24 10.48 17.09 22.20 -42.41%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.60 0.62 0.59 0.55 14.02%
Adjusted Per Share Value based on latest NOSH - 79,733
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 160.10 133.74 125.41 109.42 111.74 40.13 22.73 266.14%
EPS 4.33 3.83 3.75 3.68 4.69 2.84 1.60 93.84%
DPS 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2995 0.2865 0.2776 0.2682 0.2775 0.0982 0.0397 283.24%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 - -
Price 0.85 0.80 0.81 0.87 0.94 0.98 0.00 -
P/RPS 0.24 0.27 0.29 0.36 0.38 0.41 0.00 -
P/EPS 8.78 9.36 9.67 10.56 8.97 5.73 0.00 -
EY 11.39 10.69 10.34 9.47 11.15 17.44 0.00 -
DY 0.00 4.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.25 1.31 1.45 1.52 1.66 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 13/09/06 28/06/06 29/03/06 27/12/05 20/09/05 06/05/05 -
Price 0.80 0.75 0.80 0.83 0.90 0.95 0.00 -
P/RPS 0.22 0.25 0.29 0.34 0.36 0.39 0.00 -
P/EPS 8.26 8.77 9.55 10.07 8.59 5.56 0.00 -
EY 12.10 11.40 10.47 9.93 11.64 17.99 0.00 -
DY 0.00 4.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.29 1.38 1.45 1.61 0.00 -

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 ⃤ & 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