[RANHILL_OLD] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 135.57%
YoY- 34.67%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 379,002 1,361,633 1,093,634 724,894 473,418 1,492,251 955,618 -45.98%
PBT 75,716 80,888 121,441 76,061 37,354 95,848 72,575 2.86%
Tax -14,601 -44,462 -39,974 -19,920 -9,412 -26,187 -48,420 -54.99%
NP 61,115 36,426 81,467 56,141 27,942 69,661 24,155 85.57%
-
NP to SH 39,827 -12,669 41,807 30,751 13,054 33,134 24,155 39.52%
-
Tax Rate 19.28% 54.97% 32.92% 26.19% 25.20% 27.32% 66.72% -
Total Cost 317,887 1,325,207 1,012,167 668,753 445,476 1,422,590 931,463 -51.13%
-
Net Worth 973,283 934,537 985,450 1,355,432 929,873 845,524 773,162 16.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 7,926 - -
Div Payout % - - - - - 23.92% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 973,283 934,537 985,450 1,355,432 929,873 845,524 773,162 16.56%
NOSH 597,106 599,062 597,242 597,106 596,073 528,452 505,334 11.75%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 16.13% 2.68% 7.45% 7.74% 5.90% 4.67% 2.53% -
ROE 4.09% -1.36% 4.24% 2.27% 1.40% 3.92% 3.12% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.47 227.29 183.11 121.40 79.42 282.38 189.11 -51.67%
EPS 6.67 -2.12 7.00 5.15 2.19 6.27 4.78 24.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.63 1.56 1.65 2.27 1.56 1.60 1.53 4.30%
Adjusted Per Share Value based on latest NOSH - 597,871
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 42.56 152.89 122.80 81.40 53.16 167.56 107.30 -45.98%
EPS 4.47 -1.42 4.69 3.45 1.47 3.72 2.71 39.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.89 0.00 -
NAPS 1.0929 1.0494 1.1065 1.522 1.0441 0.9494 0.8682 16.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.10 1.29 1.35 0.78 0.94 1.26 1.80 -
P/RPS 1.73 0.57 0.74 0.64 1.18 0.45 0.95 49.06%
P/EPS 16.49 -61.00 19.29 15.15 42.92 20.10 37.66 -42.30%
EY 6.06 -1.64 5.19 6.60 2.33 4.98 2.66 73.05%
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 0.67 0.83 0.82 0.34 0.60 0.79 1.18 -31.40%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 28/08/06 01/06/06 24/02/06 24/11/05 26/08/05 31/05/05 -
Price 1.15 1.30 1.32 1.46 0.77 1.17 1.37 -
P/RPS 1.81 0.57 0.72 1.20 0.97 0.41 0.72 84.77%
P/EPS 17.24 -61.47 18.86 28.35 35.16 18.66 28.66 -28.71%
EY 5.80 -1.63 5.30 3.53 2.84 5.36 3.49 40.26%
DY 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.71 0.83 0.80 0.64 0.49 0.73 0.90 -14.61%

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