[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 13.42%
YoY- -317.03%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 175,183 88,292 341,007 244,187 176,198 117,599 478,330 -48.71%
PBT 4,538 2,331 -10,847 -13,071 -15,098 363 10,093 -41.22%
Tax 0 0 2,607 -14 -16 -48 -1,169 -
NP 4,538 2,331 -8,240 -13,085 -15,114 315 8,924 -36.21%
-
NP to SH 4,538 2,331 -8,240 -13,085 -15,114 315 8,924 -36.21%
-
Tax Rate 0.00% 0.00% - - - 13.22% 11.58% -
Total Cost 170,645 85,961 349,247 257,272 191,312 117,284 469,406 -48.96%
-
Net Worth 54,423 53,669 51,199 46,389 44,005 62,999 62,372 -8.66%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - 2,798 -
Div Payout % - - - - - - 31.36% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 54,423 53,669 51,199 46,389 44,005 62,999 62,372 -8.66%
NOSH 80,035 80,103 79,999 79,981 80,010 80,769 79,964 0.05%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.59% 2.64% -2.42% -5.36% -8.58% 0.27% 1.87% -
ROE 8.34% 4.34% -16.09% -28.21% -34.35% 0.50% 14.31% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 218.88 110.22 426.26 305.30 220.22 145.60 598.18 -48.74%
EPS 5.67 2.91 -10.30 -16.36 -18.89 0.39 11.16 -36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.68 0.67 0.64 0.58 0.55 0.78 0.78 -8.71%
Adjusted Per Share Value based on latest NOSH - 79,881
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 98.00 49.39 190.77 136.60 98.57 65.79 267.59 -48.71%
EPS 2.54 1.30 -4.61 -7.32 -8.46 0.18 4.99 -36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
NAPS 0.3045 0.3002 0.2864 0.2595 0.2462 0.3524 0.3489 -8.65%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.41 0.38 0.35 0.38 0.43 0.45 0.51 -
P/RPS 0.19 0.34 0.08 0.12 0.20 0.31 0.09 64.34%
P/EPS 7.23 13.06 -3.40 -2.32 -2.28 115.38 4.57 35.66%
EY 13.83 7.66 -29.43 -43.05 -43.93 0.87 21.88 -26.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.86 -
P/NAPS 0.60 0.57 0.55 0.66 0.78 0.58 0.65 -5.18%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 22/12/09 29/09/09 29/06/09 31/03/09 23/12/08 22/09/08 -
Price 0.47 0.40 0.40 0.34 0.40 0.50 0.50 -
P/RPS 0.21 0.36 0.09 0.11 0.18 0.34 0.08 89.95%
P/EPS 8.29 13.75 -3.88 -2.08 -2.12 128.21 4.48 50.55%
EY 12.06 7.28 -25.75 -48.12 -47.22 0.78 22.32 -33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
P/NAPS 0.69 0.60 0.63 0.59 0.73 0.64 0.64 5.12%

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