[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 36.11%
YoY- 34.56%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 198,853 140,423 71,547 239,067 168,138 97,800 49,935 151.87%
PBT 5,934 4,041 2,159 8,129 6,258 4,116 2,643 71.71%
Tax -758 -495 -225 -1,288 -1,232 -824 -547 24.36%
NP 5,176 3,546 1,934 6,841 5,026 3,292 2,096 83.00%
-
NP to SH 5,176 3,546 1,934 6,841 5,026 3,292 2,096 83.00%
-
Tax Rate 12.77% 12.25% 10.42% 15.84% 19.69% 20.02% 20.70% -
Total Cost 193,677 136,877 69,613 232,226 163,112 94,508 47,839 154.66%
-
Net Worth 53,600 52,029 53,544 51,207 49,619 47,941 49,600 5.32%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 2,800 - - - -
Div Payout % - - - 40.94% - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 53,600 52,029 53,544 51,207 49,619 47,941 49,600 5.32%
NOSH 80,000 80,045 79,917 80,011 80,031 79,902 80,000 0.00%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 2.60% 2.53% 2.70% 2.86% 2.99% 3.37% 4.20% -
ROE 9.66% 6.82% 3.61% 13.36% 10.13% 6.87% 4.23% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 248.57 175.43 89.53 298.79 210.09 122.40 62.42 151.87%
EPS 6.47 4.43 2.42 8.55 6.28 4.12 2.62 83.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.67 0.64 0.62 0.60 0.62 5.32%
Adjusted Per Share Value based on latest NOSH - 79,955
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 111.24 78.56 40.03 133.74 94.06 54.71 27.93 151.89%
EPS 2.90 1.98 1.08 3.83 2.81 1.84 1.17 83.45%
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.2999 0.2911 0.2995 0.2865 0.2776 0.2682 0.2775 5.32%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.78 0.78 0.85 0.80 0.81 0.87 0.94 -
P/RPS 0.31 0.44 0.95 0.27 0.39 0.71 1.51 -65.29%
P/EPS 12.06 17.61 35.12 9.36 12.90 21.12 35.88 -51.75%
EY 8.29 5.68 2.85 10.69 7.75 4.74 2.79 107.09%
DY 0.00 0.00 0.00 4.38 0.00 0.00 0.00 -
P/NAPS 1.16 1.20 1.27 1.25 1.31 1.45 1.52 -16.53%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 29/03/07 27/12/06 13/09/06 28/06/06 29/03/06 27/12/05 -
Price 0.65 0.79 0.80 0.75 0.80 0.83 0.90 -
P/RPS 0.26 0.45 0.89 0.25 0.38 0.68 1.44 -68.15%
P/EPS 10.05 17.83 33.06 8.77 12.74 20.15 34.35 -56.02%
EY 9.95 5.61 3.03 11.40 7.85 4.96 2.91 127.47%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.97 1.22 1.19 1.17 1.29 1.38 1.45 -23.56%

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