[ARANK] QoQ Annualized Quarter Result on 31-Jul-2010 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -29.17%
YoY- 175.51%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 399,154 398,222 381,072 364,476 361,550 350,366 353,168 8.52%
PBT 7,752 8,218 8,648 8,276 8,784 9,076 9,324 -11.61%
Tax -1,098 -1,312 -1,808 -2,054 0 0 0 -
NP 6,653 6,906 6,840 6,222 8,784 9,076 9,324 -20.19%
-
NP to SH 6,653 6,906 6,840 6,222 8,784 9,076 9,324 -20.19%
-
Tax Rate 14.16% 15.96% 20.91% 24.82% 0.00% 0.00% 0.00% -
Total Cost 392,501 391,316 374,232 358,254 352,766 341,290 343,844 9.25%
-
Net Worth 58,376 56,750 57,532 55,982 55,966 54,423 53,669 5.78%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - 15 - - - -
Div Payout % - - - 0.26% - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 58,376 56,750 57,532 55,982 55,966 54,423 53,669 5.78%
NOSH 79,967 79,930 79,906 79,974 79,951 80,035 80,103 -0.11%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 1.67% 1.73% 1.79% 1.71% 2.43% 2.59% 2.64% -
ROE 11.40% 12.17% 11.89% 11.11% 15.70% 16.68% 17.37% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 499.14 498.21 476.90 455.74 452.21 437.76 440.89 8.64%
EPS 8.32 8.64 8.56 7.78 10.99 11.34 11.64 -20.10%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.72 0.70 0.70 0.68 0.67 5.90%
Adjusted Per Share Value based on latest NOSH - 79,565
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 223.30 222.78 213.18 203.90 202.26 196.00 197.57 8.52%
EPS 3.72 3.86 3.83 3.48 4.91 5.08 5.22 -20.26%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.3266 0.3175 0.3219 0.3132 0.3131 0.3045 0.3002 5.79%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.45 0.42 0.44 0.51 0.59 0.41 0.38 -
P/RPS 0.09 0.08 0.09 0.11 0.13 0.09 0.09 0.00%
P/EPS 5.41 4.86 5.14 6.56 5.37 3.62 3.26 40.29%
EY 18.49 20.57 19.45 15.25 18.62 27.66 30.63 -28.63%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.61 0.73 0.84 0.60 0.57 5.78%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 29/03/11 10/12/10 04/11/10 28/06/10 29/03/10 22/12/09 -
Price 0.40 0.40 0.46 0.46 0.50 0.47 0.40 -
P/RPS 0.08 0.08 0.10 0.10 0.11 0.11 0.09 -7.57%
P/EPS 4.81 4.63 5.37 5.91 4.55 4.14 3.44 25.11%
EY 20.80 21.60 18.61 16.91 21.97 24.13 29.10 -20.10%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.64 0.66 0.71 0.69 0.60 -5.65%

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