[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2005 [#3]

Announcement Date
06-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 97,800 49,935 71,743 30,471 0 0 0 -
PBT 4,116 2,643 5,880 2,418 0 0 0 -
Tax -824 -547 -796 -272 0 0 0 -
NP 3,292 2,096 5,084 2,146 0 0 0 -
-
NP to SH 3,292 2,096 5,084 2,146 0 0 0 -
-
Tax Rate 20.02% 20.70% 13.54% 11.25% - - - -
Total Cost 94,508 47,839 66,659 28,325 0 0 0 -
-
Net Worth 47,941 49,600 17,551 7,088 0 0 0 -
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 47,941 49,600 17,551 7,088 0 0 0 -
NOSH 79,902 80,000 29,748 12,888 0 0 0 -
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 3.37% 4.20% 7.09% 7.04% 0.00% 0.00% 0.00% -
ROE 6.87% 4.23% 28.97% 30.27% 0.00% 0.00% 0.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 122.40 62.42 241.17 236.41 0.00 0.00 0.00 -
EPS 4.12 2.62 17.09 16.65 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.62 0.59 0.55 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,521
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 54.60 27.88 40.05 17.01 0.00 0.00 0.00 -
EPS 1.84 1.17 2.84 1.20 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2769 0.098 0.0396 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 - - - - -
Price 0.87 0.94 0.98 0.00 0.00 0.00 0.00 -
P/RPS 0.71 1.51 0.41 0.00 0.00 0.00 0.00 -
P/EPS 21.12 35.88 5.73 0.00 0.00 0.00 0.00 -
EY 4.74 2.79 17.44 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.52 1.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 27/12/05 20/09/05 06/05/05 - - - -
Price 0.83 0.90 0.95 0.00 0.00 0.00 0.00 -
P/RPS 0.68 1.44 0.39 0.00 0.00 0.00 0.00 -
P/EPS 20.15 34.35 5.56 0.00 0.00 0.00 0.00 -
EY 4.96 2.91 17.99 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.45 1.61 0.00 0.00 0.00 0.00 -

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