[ARANK] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 0.2%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 478,330 436,722 397,976 377,432 278,642 265,137 280,846 42.66%
PBT 10,093 8,766 8,434 8,132 8,606 7,912 8,082 15.98%
Tax -1,169 -728 -668 -688 -1,177 -1,010 -990 11.72%
NP 8,924 8,038 7,766 7,444 7,429 6,901 7,092 16.57%
-
NP to SH 8,924 8,038 7,766 7,444 7,429 6,901 7,092 16.57%
-
Tax Rate 11.58% 8.30% 7.92% 8.46% 13.68% 12.77% 12.25% -
Total Cost 469,406 428,684 390,210 369,988 271,213 258,236 273,754 43.30%
-
Net Worth 62,372 59,170 56,843 57,507 55,977 53,600 52,029 12.86%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,798 - - - 2,798 - - -
Div Payout % 31.36% - - - 37.67% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 62,372 59,170 56,843 57,507 55,977 53,600 52,029 12.86%
NOSH 79,964 79,960 80,061 79,871 79,967 80,000 80,045 -0.06%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.87% 1.84% 1.95% 1.97% 2.67% 2.60% 2.53% -
ROE 14.31% 13.59% 13.66% 12.94% 13.27% 12.88% 13.63% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 598.18 546.18 497.09 472.55 348.44 331.42 350.86 42.76%
EPS 11.16 10.05 9.70 9.32 9.29 8.63 8.86 16.64%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.78 0.74 0.71 0.72 0.70 0.67 0.65 12.93%
Adjusted Per Share Value based on latest NOSH - 79,871
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 267.59 244.31 222.64 211.15 155.88 148.32 157.11 42.66%
EPS 4.99 4.50 4.34 4.16 4.16 3.86 3.97 16.48%
DPS 1.57 0.00 0.00 0.00 1.57 0.00 0.00 -
NAPS 0.3489 0.331 0.318 0.3217 0.3132 0.2999 0.2911 12.84%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.51 0.56 0.56 0.58 0.66 0.78 0.78 -
P/RPS 0.09 0.10 0.11 0.12 0.19 0.24 0.22 -44.92%
P/EPS 4.57 5.57 5.77 6.22 7.10 9.04 8.80 -35.41%
EY 21.88 17.95 17.32 16.07 14.08 11.06 11.36 54.86%
DY 6.86 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.65 0.76 0.79 0.81 0.94 1.16 1.20 -33.57%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 22/09/08 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 -
Price 0.50 0.50 0.53 0.56 0.54 0.65 0.79 -
P/RPS 0.08 0.09 0.11 0.12 0.15 0.20 0.23 -50.57%
P/EPS 4.48 4.97 5.46 6.01 5.81 7.53 8.92 -36.84%
EY 22.32 20.11 18.30 16.64 17.20 13.27 11.22 58.23%
DY 7.00 0.00 0.00 0.00 6.48 0.00 0.00 -
P/NAPS 0.64 0.68 0.75 0.78 0.77 0.97 1.22 -34.98%

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