[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -130.3%
YoY- -138.24%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,113,469 770,101 379,002 1,361,633 1,093,634 724,894 473,418 76.94%
PBT 199,669 138,313 75,716 80,888 121,441 76,061 37,354 206.02%
Tax -44,660 -31,893 -14,601 -44,462 -39,974 -19,920 -9,412 182.64%
NP 155,009 106,420 61,115 36,426 81,467 56,141 27,942 213.70%
-
NP to SH 91,295 67,377 39,827 -12,669 41,807 30,751 13,054 266.14%
-
Tax Rate 22.37% 23.06% 19.28% 54.97% 32.92% 26.19% 25.20% -
Total Cost 958,460 663,681 317,887 1,325,207 1,012,167 668,753 445,476 66.73%
-
Net Worth 1,015,052 991,555 973,283 934,537 985,450 1,355,432 929,873 6.02%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,015,052 991,555 973,283 934,537 985,450 1,355,432 929,873 6.02%
NOSH 597,089 597,322 597,106 599,062 597,242 597,106 596,073 0.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.92% 13.82% 16.13% 2.68% 7.45% 7.74% 5.90% -
ROE 8.99% 6.80% 4.09% -1.36% 4.24% 2.27% 1.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 186.48 128.93 63.47 227.29 183.11 121.40 79.42 76.75%
EPS 15.29 11.28 6.67 -2.12 7.00 5.15 2.19 265.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.63 1.56 1.65 2.27 1.56 5.90%
Adjusted Per Share Value based on latest NOSH - 597,512
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 125.03 86.47 42.56 152.89 122.80 81.40 53.16 76.94%
EPS 10.25 7.57 4.47 -1.42 4.69 3.45 1.47 265.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1398 1.1134 1.0929 1.0494 1.1065 1.522 1.0441 6.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.27 1.26 1.10 1.29 1.35 0.78 0.94 -
P/RPS 0.68 0.98 1.73 0.57 0.74 0.64 1.18 -30.77%
P/EPS 8.31 11.17 16.49 -61.00 19.29 15.15 42.92 -66.56%
EY 12.04 8.95 6.06 -1.64 5.19 6.60 2.33 199.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.67 0.83 0.82 0.34 0.60 16.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 15/02/07 21/11/06 28/08/06 01/06/06 24/02/06 24/11/05 -
Price 1.74 1.40 1.15 1.30 1.32 1.46 0.77 -
P/RPS 0.93 1.09 1.81 0.57 0.72 1.20 0.97 -2.77%
P/EPS 11.38 12.41 17.24 -61.47 18.86 28.35 35.16 -52.89%
EY 8.79 8.06 5.80 -1.63 5.30 3.53 2.84 112.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.84 0.71 0.83 0.80 0.64 0.49 63.10%

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