[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2008 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 48.02%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 244,187 176,198 117,599 478,330 327,542 198,988 94,358 88.60%
PBT -13,071 -15,098 363 10,093 6,575 4,217 2,033 -
Tax -14 -16 -48 -1,169 -546 -334 -172 -81.24%
NP -13,085 -15,114 315 8,924 6,029 3,883 1,861 -
-
NP to SH -13,085 -15,114 315 8,924 6,029 3,883 1,861 -
-
Tax Rate - - 13.22% 11.58% 8.30% 7.92% 8.46% -
Total Cost 257,272 191,312 117,284 469,406 321,513 195,105 92,497 97.90%
-
Net Worth 46,389 44,005 62,999 62,372 59,170 56,843 57,507 -13.35%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - 2,798 - - - -
Div Payout % - - - 31.36% - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 46,389 44,005 62,999 62,372 59,170 56,843 57,507 -13.35%
NOSH 79,981 80,010 80,769 79,964 79,960 80,061 79,871 0.09%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -5.36% -8.58% 0.27% 1.87% 1.84% 1.95% 1.97% -
ROE -28.21% -34.35% 0.50% 14.31% 10.19% 6.83% 3.24% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 305.30 220.22 145.60 598.18 409.63 248.54 118.14 88.42%
EPS -16.36 -18.89 0.39 11.16 7.54 4.85 2.33 -
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.78 0.78 0.74 0.71 0.72 -13.43%
Adjusted Per Share Value based on latest NOSH - 79,972
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 136.60 98.57 65.79 267.59 183.24 111.32 52.79 88.58%
EPS -7.32 -8.46 0.18 4.99 3.37 2.17 1.04 -
DPS 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
NAPS 0.2595 0.2462 0.3524 0.3489 0.331 0.318 0.3217 -13.35%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.38 0.43 0.45 0.51 0.56 0.56 0.58 -
P/RPS 0.12 0.20 0.31 0.09 0.14 0.23 0.49 -60.89%
P/EPS -2.32 -2.28 115.38 4.57 7.43 11.55 24.89 -
EY -43.05 -43.93 0.87 21.88 13.46 8.66 4.02 -
DY 0.00 0.00 0.00 6.86 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.58 0.65 0.76 0.79 0.81 -12.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 31/03/09 23/12/08 22/09/08 25/06/08 26/03/08 18/12/07 -
Price 0.34 0.40 0.50 0.50 0.50 0.53 0.56 -
P/RPS 0.11 0.18 0.34 0.08 0.12 0.21 0.47 -62.05%
P/EPS -2.08 -2.12 128.21 4.48 6.63 10.93 24.03 -
EY -48.12 -47.22 0.78 22.32 15.08 9.15 4.16 -
DY 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.64 0.64 0.68 0.75 0.78 -16.99%

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