[ARANK] QoQ Annualized Quarter Result on 31-Jan-2008 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jan-2008 [#2]
Profit Trend
QoQ- 4.33%
YoY- 9.5%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 470,396 478,330 436,722 397,976 377,432 278,642 265,137 46.29%
PBT 1,452 10,093 8,766 8,434 8,132 8,606 7,912 -67.53%
Tax -192 -1,169 -728 -668 -688 -1,177 -1,010 -66.77%
NP 1,260 8,924 8,038 7,766 7,444 7,429 6,901 -67.64%
-
NP to SH 1,260 8,924 8,038 7,766 7,444 7,429 6,901 -67.64%
-
Tax Rate 13.22% 11.58% 8.30% 7.92% 8.46% 13.68% 12.77% -
Total Cost 469,136 469,406 428,684 390,210 369,988 271,213 258,236 48.61%
-
Net Worth 62,999 62,372 59,170 56,843 57,507 55,977 53,600 11.31%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - 2,798 - - - 2,798 - -
Div Payout % - 31.36% - - - 37.67% - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 62,999 62,372 59,170 56,843 57,507 55,977 53,600 11.31%
NOSH 80,769 79,964 79,960 80,061 79,871 79,967 80,000 0.63%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 0.27% 1.87% 1.84% 1.95% 1.97% 2.67% 2.60% -
ROE 2.00% 14.31% 13.59% 13.66% 12.94% 13.27% 12.88% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 582.40 598.18 546.18 497.09 472.55 348.44 331.42 45.37%
EPS 1.56 11.16 10.05 9.70 9.32 9.29 8.63 -67.86%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.78 0.78 0.74 0.71 0.72 0.70 0.67 10.61%
Adjusted Per Share Value based on latest NOSH - 79,920
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 262.62 267.05 243.82 222.19 210.72 155.56 148.02 46.30%
EPS 0.70 4.98 4.49 4.34 4.16 4.15 3.85 -67.73%
DPS 0.00 1.56 0.00 0.00 0.00 1.56 0.00 -
NAPS 0.3517 0.3482 0.3303 0.3174 0.3211 0.3125 0.2992 11.32%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.45 0.51 0.56 0.56 0.58 0.66 0.78 -
P/RPS 0.08 0.09 0.10 0.11 0.12 0.19 0.24 -51.76%
P/EPS 28.85 4.57 5.57 5.77 6.22 7.10 9.04 116.00%
EY 3.47 21.88 17.95 17.32 16.07 14.08 11.06 -53.66%
DY 0.00 6.86 0.00 0.00 0.00 5.30 0.00 -
P/NAPS 0.58 0.65 0.76 0.79 0.81 0.94 1.16 -36.87%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 22/09/08 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 -
Price 0.50 0.50 0.50 0.53 0.56 0.54 0.65 -
P/RPS 0.09 0.08 0.09 0.11 0.12 0.15 0.20 -41.13%
P/EPS 32.05 4.48 4.97 5.46 6.01 5.81 7.53 161.48%
EY 3.12 22.32 20.11 18.30 16.64 17.20 13.27 -61.73%
DY 0.00 7.00 0.00 0.00 0.00 6.48 0.00 -
P/NAPS 0.64 0.64 0.68 0.75 0.78 0.77 0.97 -24.11%

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