[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 53.74%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 195,322 89,331 400,433 296,705 195,322 100,264 421,010 -39.93%
PBT 3,863 1,857 7,831 5,801 3,863 1,830 8,046 -38.54%
Tax -434 -284 -625 -523 -434 -221 -964 -41.11%
NP 3,429 1,573 7,206 5,278 3,429 1,609 7,082 -38.20%
-
NP to SH 3,433 1,573 7,206 5,278 3,433 1,609 7,082 -38.15%
-
Tax Rate 11.23% 15.29% 7.98% 9.02% 11.23% 12.08% 11.98% -
Total Cost 191,893 87,758 393,227 291,427 191,893 98,655 413,928 -39.96%
-
Net Worth 70,799 71,199 65,599 64,000 0 62,438 60,817 10.61%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - 23 - - - 24 -
Div Payout % - - 0.33% - - - 0.34% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 70,799 71,199 65,599 64,000 0 62,438 60,817 10.61%
NOSH 120,000 80,000 80,000 80,000 80,046 80,049 80,022 30.85%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.76% 1.76% 1.80% 1.78% 1.76% 1.60% 1.68% -
ROE 4.85% 2.21% 10.98% 8.25% 0.00% 2.58% 11.64% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 162.77 111.66 500.54 370.88 244.01 125.25 526.11 -54.09%
EPS 2.86 1.97 9.01 6.60 2.86 2.01 8.85 -52.74%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
NAPS 0.59 0.89 0.82 0.80 0.00 0.78 0.76 -15.46%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 109.05 49.87 223.56 165.65 109.05 55.98 235.04 -39.92%
EPS 1.92 0.88 4.02 2.95 1.92 0.90 3.95 -38.04%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.3953 0.3975 0.3662 0.3573 0.00 0.3486 0.3395 10.62%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.32 0.56 0.45 0.43 0.42 0.405 0.41 -
P/RPS 0.20 0.50 0.09 0.12 0.17 0.32 0.08 83.69%
P/EPS 11.19 28.48 5.00 6.52 9.79 20.15 4.63 79.61%
EY 8.94 3.51 20.02 15.34 10.21 4.96 21.59 -44.29%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
P/NAPS 0.54 0.63 0.55 0.54 0.00 0.52 0.54 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 20/12/12 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 -
Price 0.33 0.56 0.44 0.41 0.48 0.45 0.40 -
P/RPS 0.20 0.50 0.09 0.11 0.20 0.36 0.08 83.69%
P/EPS 11.54 28.48 4.88 6.21 11.19 22.39 4.52 86.27%
EY 8.67 3.51 20.47 16.09 8.93 4.47 22.13 -46.30%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
P/NAPS 0.56 0.63 0.54 0.51 0.00 0.58 0.53 3.72%

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