[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 37.03%
YoY- -192.34%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 271,163 175,183 88,292 341,007 244,187 176,198 117,599 74.80%
PBT 6,588 4,538 2,331 -10,847 -13,071 -15,098 363 594.28%
Tax 0 0 0 2,607 -14 -16 -48 -
NP 6,588 4,538 2,331 -8,240 -13,085 -15,114 315 663.33%
-
NP to SH 6,588 4,538 2,331 -8,240 -13,085 -15,114 315 663.33%
-
Tax Rate 0.00% 0.00% 0.00% - - - 13.22% -
Total Cost 264,575 170,645 85,961 349,247 257,272 191,312 117,284 72.26%
-
Net Worth 55,966 54,423 53,669 51,199 46,389 44,005 62,999 -7.60%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 55,966 54,423 53,669 51,199 46,389 44,005 62,999 -7.60%
NOSH 79,951 80,035 80,103 79,999 79,981 80,010 80,769 -0.67%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 2.43% 2.59% 2.64% -2.42% -5.36% -8.58% 0.27% -
ROE 11.77% 8.34% 4.34% -16.09% -28.21% -34.35% 0.50% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 339.16 218.88 110.22 426.26 305.30 220.22 145.60 75.99%
EPS 8.24 5.67 2.91 -10.30 -16.36 -18.89 0.39 668.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.67 0.64 0.58 0.55 0.78 -6.97%
Adjusted Per Share Value based on latest NOSH - 79,950
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 151.70 98.00 49.39 190.77 136.60 98.57 65.79 74.80%
EPS 3.69 2.54 1.30 -4.61 -7.32 -8.46 0.18 653.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3131 0.3045 0.3002 0.2864 0.2595 0.2462 0.3524 -7.60%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.59 0.41 0.38 0.35 0.38 0.43 0.45 -
P/RPS 0.17 0.19 0.34 0.08 0.12 0.20 0.31 -33.07%
P/EPS 7.16 7.23 13.06 -3.40 -2.32 -2.28 115.38 -84.40%
EY 13.97 13.83 7.66 -29.43 -43.05 -43.93 0.87 539.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.57 0.55 0.66 0.78 0.58 28.09%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 31/03/09 23/12/08 -
Price 0.50 0.47 0.40 0.40 0.34 0.40 0.50 -
P/RPS 0.15 0.21 0.36 0.09 0.11 0.18 0.34 -42.13%
P/EPS 6.07 8.29 13.75 -3.88 -2.08 -2.12 128.21 -86.98%
EY 16.48 12.06 7.28 -25.75 -48.12 -47.22 0.78 668.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.60 0.63 0.59 0.73 0.64 7.18%

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