[ARANK] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 113.36%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 89,331 400,433 296,705 195,322 100,264 421,010 299,366 -55.18%
PBT 1,857 7,831 5,801 3,863 1,830 8,046 5,814 -53.11%
Tax -284 -625 -523 -434 -221 -964 -824 -50.68%
NP 1,573 7,206 5,278 3,429 1,609 7,082 4,990 -53.51%
-
NP to SH 1,573 7,206 5,278 3,433 1,609 7,082 4,990 -53.51%
-
Tax Rate 15.29% 7.98% 9.02% 11.23% 12.08% 11.98% 14.17% -
Total Cost 87,758 393,227 291,427 191,893 98,655 413,928 294,376 -55.20%
-
Net Worth 71,199 65,599 64,000 0 62,438 60,817 58,376 14.08%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 23 - - - 24 - -
Div Payout % - 0.33% - - - 0.34% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 71,199 65,599 64,000 0 62,438 60,817 58,376 14.08%
NOSH 80,000 80,000 80,000 80,046 80,049 80,022 79,967 0.02%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.76% 1.80% 1.78% 1.76% 1.60% 1.68% 1.67% -
ROE 2.21% 10.98% 8.25% 0.00% 2.58% 11.64% 8.55% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 111.66 500.54 370.88 244.01 125.25 526.11 374.36 -55.19%
EPS 1.97 9.01 6.60 2.86 2.01 8.85 6.24 -53.47%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.89 0.82 0.80 0.00 0.78 0.76 0.73 14.05%
Adjusted Per Share Value based on latest NOSH - 80,044
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 49.97 224.01 165.98 109.27 56.09 235.52 167.47 -55.18%
EPS 0.88 4.03 2.95 1.92 0.90 3.96 2.79 -53.50%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3983 0.367 0.358 0.00 0.3493 0.3402 0.3266 14.07%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.56 0.45 0.43 0.42 0.405 0.41 0.45 -
P/RPS 0.50 0.09 0.12 0.17 0.32 0.08 0.12 157.81%
P/EPS 28.48 5.00 6.52 9.79 20.15 4.63 7.21 148.84%
EY 3.51 20.02 15.34 10.21 4.96 21.59 13.87 -59.82%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.63 0.55 0.54 0.00 0.52 0.54 0.62 1.06%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 24/06/11 -
Price 0.56 0.44 0.41 0.48 0.45 0.40 0.40 -
P/RPS 0.50 0.09 0.11 0.20 0.36 0.08 0.11 173.14%
P/EPS 28.48 4.88 6.21 11.19 22.39 4.52 6.41 169.04%
EY 3.51 20.47 16.09 8.93 4.47 22.13 15.60 -62.83%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.63 0.54 0.51 0.00 0.58 0.53 0.55 9.43%

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