[ARANK] QoQ Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 94.68%
YoY- 130.03%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 95,268 364,476 271,163 175,183 88,292 341,007 244,187 -46.51%
PBT 2,162 8,276 6,588 4,538 2,331 -10,847 -13,071 -
Tax -452 -2,054 0 0 0 2,607 -14 907.53%
NP 1,710 6,222 6,588 4,538 2,331 -8,240 -13,085 -
-
NP to SH 1,710 6,222 6,588 4,538 2,331 -8,240 -13,085 -
-
Tax Rate 20.91% 24.82% 0.00% 0.00% 0.00% - - -
Total Cost 93,558 358,254 264,575 170,645 85,961 349,247 257,272 -48.95%
-
Net Worth 57,532 55,982 55,966 54,423 53,669 51,199 46,389 15.38%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 15 - - - - - -
Div Payout % - 0.26% - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 57,532 55,982 55,966 54,423 53,669 51,199 46,389 15.38%
NOSH 79,906 79,974 79,951 80,035 80,103 79,999 79,981 -0.06%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.79% 1.71% 2.43% 2.59% 2.64% -2.42% -5.36% -
ROE 2.97% 11.11% 11.77% 8.34% 4.34% -16.09% -28.21% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 119.22 455.74 339.16 218.88 110.22 426.26 305.30 -46.48%
EPS 2.14 7.78 8.24 5.67 2.91 -10.30 -16.36 -
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.68 0.67 0.64 0.58 15.46%
Adjusted Per Share Value based on latest NOSH - 79,963
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 53.19 203.48 151.39 97.80 49.29 190.38 136.33 -46.51%
EPS 0.95 3.47 3.68 2.53 1.30 -4.60 -7.31 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3125 0.3125 0.3038 0.2996 0.2858 0.259 15.38%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.51 0.59 0.41 0.38 0.35 0.38 -
P/RPS 0.37 0.11 0.17 0.19 0.34 0.08 0.12 111.40%
P/EPS 20.56 6.56 7.16 7.23 13.06 -3.40 -2.32 -
EY 4.86 15.25 13.97 13.83 7.66 -29.43 -43.05 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.84 0.60 0.57 0.55 0.66 -5.10%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 04/11/10 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 -
Price 0.46 0.46 0.50 0.47 0.40 0.40 0.34 -
P/RPS 0.39 0.10 0.15 0.21 0.36 0.09 0.11 131.97%
P/EPS 21.50 5.91 6.07 8.29 13.75 -3.88 -2.08 -
EY 4.65 16.91 16.48 12.06 7.28 -25.75 -48.12 -
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.71 0.69 0.60 0.63 0.59 5.55%

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