[ARANK] QoQ Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 213.16%
YoY- 640.0%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 364,476 361,550 350,366 353,168 341,007 325,582 352,396 2.27%
PBT 8,276 8,784 9,076 9,324 -10,847 -17,428 -30,196 -
Tax -2,054 0 0 0 2,607 -18 -32 1515.38%
NP 6,222 8,784 9,076 9,324 -8,240 -17,446 -30,228 -
-
NP to SH 6,222 8,784 9,076 9,324 -8,240 -17,446 -30,228 -
-
Tax Rate 24.82% 0.00% 0.00% 0.00% - - - -
Total Cost 358,254 352,766 341,290 343,844 349,247 343,029 382,624 -4.30%
-
Net Worth 55,982 55,966 54,423 53,669 51,199 46,389 44,005 17.45%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 15 - - - - - - -
Div Payout % 0.26% - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 55,982 55,966 54,423 53,669 51,199 46,389 44,005 17.45%
NOSH 79,974 79,951 80,035 80,103 79,999 79,981 80,010 -0.03%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 1.71% 2.43% 2.59% 2.64% -2.42% -5.36% -8.58% -
ROE 11.11% 15.70% 16.68% 17.37% -16.09% -37.61% -68.69% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 455.74 452.21 437.76 440.89 426.26 407.07 440.44 2.30%
EPS 7.78 10.99 11.34 11.64 -10.30 -21.81 -37.78 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.68 0.67 0.64 0.58 0.55 17.49%
Adjusted Per Share Value based on latest NOSH - 80,103
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 203.48 201.85 195.60 197.17 190.38 181.77 196.74 2.27%
EPS 3.47 4.90 5.07 5.21 -4.60 -9.74 -16.88 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3125 0.3125 0.3038 0.2996 0.2858 0.259 0.2457 17.44%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.51 0.59 0.41 0.38 0.35 0.38 0.43 -
P/RPS 0.11 0.13 0.09 0.09 0.08 0.09 0.10 6.57%
P/EPS 6.56 5.37 3.62 3.26 -3.40 -1.74 -1.14 -
EY 15.25 18.62 27.66 30.63 -29.43 -57.40 -87.86 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.60 0.57 0.55 0.66 0.78 -4.33%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 04/11/10 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 31/03/09 -
Price 0.46 0.50 0.47 0.40 0.40 0.34 0.40 -
P/RPS 0.10 0.11 0.11 0.09 0.09 0.08 0.09 7.29%
P/EPS 5.91 4.55 4.14 3.44 -3.88 -1.56 -1.06 -
EY 16.91 21.97 24.13 29.10 -25.75 -64.16 -94.45 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.69 0.60 0.63 0.59 0.73 -6.51%

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