[RANHILL_OLD] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 358.55%
YoY- -74.98%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 501,030 2,250,470 1,700,323 1,127,087 511,331 1,909,937 1,373,624 -48.91%
PBT 52,951 22,717 150,965 115,536 59,758 -572,034 157,400 -51.59%
Tax -27,956 446,945 -65,006 -46,372 -28,111 -70,604 -58,225 -38.65%
NP 24,995 469,662 85,959 69,164 31,647 -642,638 99,175 -60.06%
-
NP to SH 8,381 223,363 18,096 15,155 3,305 -715,425 28,872 -56.12%
-
Tax Rate 52.80% -1,967.45% 43.06% 40.14% 47.04% - 36.99% -
Total Cost 476,035 1,780,808 1,614,364 1,057,923 479,684 2,552,575 1,274,449 -48.10%
-
Net Worth 596,534 627,097 0 0 468,709 465,853 1,141,729 -35.10%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 5,972 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 596,534 627,097 0 0 468,709 465,853 1,141,729 -35.10%
NOSH 596,534 597,236 595,742 593,999 600,909 597,247 597,763 -0.13%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.99% 20.87% 5.06% 6.14% 6.19% -33.65% 7.22% -
ROE 1.40% 35.62% 0.00% 0.00% 0.71% -153.57% 2.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 83.99 376.81 285.41 189.75 85.09 319.79 229.79 -48.84%
EPS 1.40 37.40 3.03 2.54 0.55 -119.78 4.83 -56.16%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.00 1.05 0.00 0.00 0.78 0.78 1.91 -35.01%
Adjusted Per Share Value based on latest NOSH - 645,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.26 252.70 190.92 126.56 57.42 214.46 154.24 -48.91%
EPS 0.94 25.08 2.03 1.70 0.37 -80.33 3.24 -56.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.6698 0.7041 0.00 0.00 0.5263 0.5231 1.282 -35.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.93 0.91 0.73 0.74 0.71 0.94 1.61 -
P/RPS 1.11 0.24 0.26 0.39 0.83 0.29 0.70 35.94%
P/EPS 66.19 2.43 24.03 29.00 129.09 -0.78 33.33 57.92%
EY 1.51 41.10 4.16 3.45 0.77 -127.43 3.00 -36.69%
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.93 0.87 0.00 0.00 0.91 1.21 0.84 7.01%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 22/05/09 27/02/09 20/11/08 29/08/08 30/05/08 -
Price 0.88 0.98 0.92 0.81 0.62 1.03 1.35 -
P/RPS 1.05 0.26 0.32 0.43 0.73 0.32 0.59 46.80%
P/EPS 62.64 2.62 30.29 31.75 112.73 -0.86 27.95 71.17%
EY 1.60 38.16 3.30 3.15 0.89 -116.30 3.58 -41.51%
DY 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
P/NAPS 0.88 0.93 0.00 0.00 0.79 1.32 0.71 15.36%

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