[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 414.37%
YoY- 205.09%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,470,412 1,113,469 770,101 379,002 1,361,633 1,093,634 724,894 60.44%
PBT 230,059 199,669 138,313 75,716 80,888 121,441 76,061 109.57%
Tax -33,991 -44,660 -31,893 -14,601 -44,462 -39,974 -19,920 42.93%
NP 196,068 155,009 106,420 61,115 36,426 81,467 56,141 130.71%
-
NP to SH 116,833 91,295 67,377 39,827 -12,669 41,807 30,751 144.08%
-
Tax Rate 14.77% 22.37% 23.06% 19.28% 54.97% 32.92% 26.19% -
Total Cost 1,274,344 958,460 663,681 317,887 1,325,207 1,012,167 668,753 53.88%
-
Net Worth 507,614 1,015,052 991,555 973,283 934,537 985,450 1,355,432 -48.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,957 - - - - - - -
Div Payout % 7.67% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 507,614 1,015,052 991,555 973,283 934,537 985,450 1,355,432 -48.13%
NOSH 597,193 597,089 597,322 597,106 599,062 597,242 597,106 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.33% 13.92% 13.82% 16.13% 2.68% 7.45% 7.74% -
ROE 23.02% 8.99% 6.80% 4.09% -1.36% 4.24% 2.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 246.22 186.48 128.93 63.47 227.29 183.11 121.40 60.43%
EPS 19.56 15.29 11.28 6.67 -2.12 7.00 5.15 144.02%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 1.70 1.66 1.63 1.56 1.65 2.27 -48.14%
Adjusted Per Share Value based on latest NOSH - 597,106
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 165.11 125.03 86.47 42.56 152.89 122.80 81.40 60.44%
EPS 13.12 10.25 7.57 4.47 -1.42 4.69 3.45 144.23%
DPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 1.1398 1.1134 1.0929 1.0494 1.1065 1.522 -48.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.33 1.27 1.26 1.10 1.29 1.35 0.78 -
P/RPS 0.95 0.68 0.98 1.73 0.57 0.74 0.64 30.21%
P/EPS 11.91 8.31 11.17 16.49 -61.00 19.29 15.15 -14.85%
EY 8.40 12.04 8.95 6.06 -1.64 5.19 6.60 17.49%
DY 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.74 0.75 0.76 0.67 0.83 0.82 0.34 303.49%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 24/05/07 15/02/07 21/11/06 28/08/06 01/06/06 24/02/06 -
Price 2.86 1.74 1.40 1.15 1.30 1.32 1.46 -
P/RPS 1.16 0.93 1.09 1.81 0.57 0.72 1.20 -2.24%
P/EPS 14.62 11.38 12.41 17.24 -61.47 18.86 28.35 -35.77%
EY 6.84 8.79 8.06 5.80 -1.63 5.30 3.53 55.61%
DY 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 1.02 0.84 0.71 0.83 0.80 0.64 202.98%

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