[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 45.97%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 198,988 94,358 278,642 198,853 140,423 71,547 239,067 -11.48%
PBT 4,217 2,033 8,606 5,934 4,041 2,159 8,129 -35.36%
Tax -334 -172 -1,177 -758 -495 -225 -1,288 -59.23%
NP 3,883 1,861 7,429 5,176 3,546 1,934 6,841 -31.37%
-
NP to SH 3,883 1,861 7,429 5,176 3,546 1,934 6,841 -31.37%
-
Tax Rate 7.92% 8.46% 13.68% 12.77% 12.25% 10.42% 15.84% -
Total Cost 195,105 92,497 271,213 193,677 136,877 69,613 232,226 -10.93%
-
Net Worth 56,843 57,507 55,977 53,600 52,029 53,544 51,207 7.18%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - 2,798 - - - 2,800 -
Div Payout % - - 37.67% - - - 40.94% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 56,843 57,507 55,977 53,600 52,029 53,544 51,207 7.18%
NOSH 80,061 79,871 79,967 80,000 80,045 79,917 80,011 0.04%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 1.95% 1.97% 2.67% 2.60% 2.53% 2.70% 2.86% -
ROE 6.83% 3.24% 13.27% 9.66% 6.82% 3.61% 13.36% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 248.54 118.14 348.44 248.57 175.43 89.53 298.79 -11.52%
EPS 4.85 2.33 9.29 6.47 4.43 2.42 8.55 -31.40%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 0.71 0.72 0.70 0.67 0.65 0.67 0.64 7.14%
Adjusted Per Share Value based on latest NOSH - 79,901
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 111.32 52.79 155.88 111.24 78.56 40.03 133.74 -11.48%
EPS 2.17 1.04 4.16 2.90 1.98 1.08 3.83 -31.45%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.57 -
NAPS 0.318 0.3217 0.3132 0.2999 0.2911 0.2995 0.2865 7.18%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.56 0.58 0.66 0.78 0.78 0.85 0.80 -
P/RPS 0.23 0.49 0.19 0.31 0.44 0.95 0.27 -10.11%
P/EPS 11.55 24.89 7.10 12.06 17.61 35.12 9.36 15.00%
EY 8.66 4.02 14.08 8.29 5.68 2.85 10.69 -13.06%
DY 0.00 0.00 5.30 0.00 0.00 0.00 4.38 -
P/NAPS 0.79 0.81 0.94 1.16 1.20 1.27 1.25 -26.29%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 27/12/06 13/09/06 -
Price 0.53 0.56 0.54 0.65 0.79 0.80 0.75 -
P/RPS 0.21 0.47 0.15 0.26 0.45 0.89 0.25 -10.94%
P/EPS 10.93 24.03 5.81 10.05 17.83 33.06 8.77 15.76%
EY 9.15 4.16 17.20 9.95 5.61 3.03 11.40 -13.59%
DY 0.00 0.00 6.48 0.00 0.00 0.00 4.67 -
P/NAPS 0.75 0.78 0.77 0.97 1.22 1.19 1.17 -25.59%

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