[ARANK] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 13.08%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 278,642 265,137 280,846 286,188 239,067 224,184 195,600 26.68%
PBT 8,606 7,912 8,082 8,636 8,129 8,344 8,232 3.01%
Tax -1,177 -1,010 -990 -900 -1,288 -1,642 -1,648 -20.14%
NP 7,429 6,901 7,092 7,736 6,841 6,701 6,584 8.40%
-
NP to SH 7,429 6,901 7,092 7,736 6,841 6,701 6,584 8.40%
-
Tax Rate 13.68% 12.77% 12.25% 10.42% 15.84% 19.68% 20.02% -
Total Cost 271,213 258,236 273,754 278,452 232,226 217,482 189,016 27.30%
-
Net Worth 55,977 53,600 52,029 53,544 51,207 49,619 47,941 10.91%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 2,798 - - - 2,800 - - -
Div Payout % 37.67% - - - 40.94% - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 55,977 53,600 52,029 53,544 51,207 49,619 47,941 10.91%
NOSH 79,967 80,000 80,045 79,917 80,011 80,031 79,902 0.05%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 2.67% 2.60% 2.53% 2.70% 2.86% 2.99% 3.37% -
ROE 13.27% 12.88% 13.63% 14.45% 13.36% 13.51% 13.73% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 348.44 331.42 350.86 358.10 298.79 280.12 244.80 26.61%
EPS 9.29 8.63 8.86 9.68 8.55 8.37 8.24 8.34%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.70 0.67 0.65 0.67 0.64 0.62 0.60 10.85%
Adjusted Per Share Value based on latest NOSH - 79,917
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 155.88 148.32 157.11 160.10 133.74 125.41 109.42 26.69%
EPS 4.16 3.86 3.97 4.33 3.83 3.75 3.68 8.54%
DPS 1.57 0.00 0.00 0.00 1.57 0.00 0.00 -
NAPS 0.3132 0.2999 0.2911 0.2995 0.2865 0.2776 0.2682 10.92%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.66 0.78 0.78 0.85 0.80 0.81 0.87 -
P/RPS 0.19 0.24 0.22 0.24 0.27 0.29 0.36 -34.76%
P/EPS 7.10 9.04 8.80 8.78 9.36 9.67 10.56 -23.30%
EY 14.08 11.06 11.36 11.39 10.69 10.34 9.47 30.36%
DY 5.30 0.00 0.00 0.00 4.38 0.00 0.00 -
P/NAPS 0.94 1.16 1.20 1.27 1.25 1.31 1.45 -25.15%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 26/06/07 29/03/07 27/12/06 13/09/06 28/06/06 29/03/06 -
Price 0.54 0.65 0.79 0.80 0.75 0.80 0.83 -
P/RPS 0.15 0.20 0.23 0.22 0.25 0.29 0.34 -42.13%
P/EPS 5.81 7.53 8.92 8.26 8.77 9.55 10.07 -30.76%
EY 17.20 13.27 11.22 12.10 11.40 10.47 9.93 44.37%
DY 6.48 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.77 0.97 1.22 1.19 1.17 1.29 1.38 -32.29%

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