[ARANK] QoQ Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 6.68%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 357,324 400,433 395,606 390,644 401,056 421,010 399,154 -7.08%
PBT 7,428 7,831 7,734 7,726 7,320 8,046 7,752 -2.79%
Tax -1,136 -625 -697 -868 -884 -964 -1,098 2.28%
NP 6,292 7,206 7,037 6,858 6,436 7,082 6,653 -3.63%
-
NP to SH 6,292 7,206 7,037 6,866 6,436 7,082 6,653 -3.63%
-
Tax Rate 15.29% 7.98% 9.01% 11.23% 12.08% 11.98% 14.16% -
Total Cost 351,032 393,227 388,569 383,786 394,620 413,928 392,501 -7.14%
-
Net Worth 71,199 65,599 64,000 0 62,438 60,817 58,376 14.08%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 23 - - - 24 - -
Div Payout % - 0.33% - - - 0.34% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 71,199 65,599 64,000 0 62,438 60,817 58,376 14.08%
NOSH 80,000 80,000 80,000 80,046 80,049 80,022 79,967 0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.76% 1.80% 1.78% 1.76% 1.60% 1.68% 1.67% -
ROE 8.84% 10.98% 11.00% 0.00% 10.31% 11.64% 11.40% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 446.66 500.54 494.51 488.02 501.01 526.11 499.14 -7.10%
EPS 7.88 9.01 8.80 5.72 8.04 8.85 8.32 -3.54%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.89 0.82 0.80 0.00 0.78 0.76 0.73 14.05%
Adjusted Per Share Value based on latest NOSH - 80,044
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 199.49 223.56 220.86 218.09 223.90 235.04 222.84 -7.08%
EPS 3.51 4.02 3.93 3.83 3.59 3.95 3.71 -3.61%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3975 0.3662 0.3573 0.00 0.3486 0.3395 0.3259 14.08%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.56 0.45 0.43 0.42 0.405 0.41 0.45 -
P/RPS 0.13 0.09 0.09 0.09 0.08 0.08 0.09 27.63%
P/EPS 7.12 5.00 4.89 4.90 5.04 4.63 5.41 19.99%
EY 14.04 20.02 20.46 20.42 19.85 21.59 18.49 -16.69%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.63 0.55 0.54 0.00 0.52 0.54 0.62 1.06%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 24/06/11 -
Price 0.56 0.44 0.41 0.48 0.45 0.40 0.40 -
P/RPS 0.13 0.09 0.08 0.10 0.09 0.08 0.08 38.01%
P/EPS 7.12 4.88 4.66 5.60 5.60 4.52 4.81 29.73%
EY 14.04 20.47 21.46 17.87 17.87 22.13 20.80 -22.95%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.63 0.54 0.51 0.00 0.58 0.53 0.55 9.43%

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