[ARANK] QoQ Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -2.66%
YoY- 130.03%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 381,072 364,476 361,550 350,366 353,168 341,007 325,582 11.02%
PBT 8,648 8,276 8,784 9,076 9,324 -10,847 -17,428 -
Tax -1,808 -2,054 0 0 0 2,607 -18 2042.74%
NP 6,840 6,222 8,784 9,076 9,324 -8,240 -17,446 -
-
NP to SH 6,840 6,222 8,784 9,076 9,324 -8,240 -17,446 -
-
Tax Rate 20.91% 24.82% 0.00% 0.00% 0.00% - - -
Total Cost 374,232 358,254 352,766 341,290 343,844 349,247 343,029 5.95%
-
Net Worth 57,532 55,982 55,966 54,423 53,669 51,199 46,389 15.38%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 15 - - - - - -
Div Payout % - 0.26% - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 57,532 55,982 55,966 54,423 53,669 51,199 46,389 15.38%
NOSH 79,906 79,974 79,951 80,035 80,103 79,999 79,981 -0.06%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.79% 1.71% 2.43% 2.59% 2.64% -2.42% -5.36% -
ROE 11.89% 11.11% 15.70% 16.68% 17.37% -16.09% -37.61% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 476.90 455.74 452.21 437.76 440.89 426.26 407.07 11.09%
EPS 8.56 7.78 10.99 11.34 11.64 -10.30 -21.81 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.68 0.67 0.64 0.58 15.46%
Adjusted Per Share Value based on latest NOSH - 79,963
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 212.75 203.48 201.85 195.60 197.17 190.38 181.77 11.03%
EPS 3.82 3.47 4.90 5.07 5.21 -4.60 -9.74 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3125 0.3125 0.3038 0.2996 0.2858 0.259 15.38%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.51 0.59 0.41 0.38 0.35 0.38 -
P/RPS 0.09 0.11 0.13 0.09 0.09 0.08 0.09 0.00%
P/EPS 5.14 6.56 5.37 3.62 3.26 -3.40 -1.74 -
EY 19.45 15.25 18.62 27.66 30.63 -29.43 -57.40 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.84 0.60 0.57 0.55 0.66 -5.10%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 04/11/10 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 -
Price 0.46 0.46 0.50 0.47 0.40 0.40 0.34 -
P/RPS 0.10 0.10 0.11 0.11 0.09 0.09 0.08 15.99%
P/EPS 5.37 5.91 4.55 4.14 3.44 -3.88 -1.56 -
EY 18.61 16.91 21.97 24.13 29.10 -25.75 -64.16 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.71 0.69 0.60 0.63 0.59 5.55%

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