[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- 41.92%
YoY- 13.82%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 296,705 195,322 100,264 421,010 299,366 199,111 95,268 113.41%
PBT 5,801 3,863 1,830 8,046 5,814 4,109 2,162 93.20%
Tax -523 -434 -221 -964 -824 -656 -452 10.22%
NP 5,278 3,429 1,609 7,082 4,990 3,453 1,710 112.13%
-
NP to SH 5,278 3,433 1,609 7,082 4,990 3,453 1,710 112.13%
-
Tax Rate 9.02% 11.23% 12.08% 11.98% 14.17% 15.96% 20.91% -
Total Cost 291,427 191,893 98,655 413,928 294,376 195,658 93,558 113.43%
-
Net Worth 64,000 0 62,438 60,817 58,376 56,750 57,532 7.36%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 24 - - - -
Div Payout % - - - 0.34% - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 64,000 0 62,438 60,817 58,376 56,750 57,532 7.36%
NOSH 80,000 80,046 80,049 80,022 79,967 79,930 79,906 0.07%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 1.78% 1.76% 1.60% 1.68% 1.67% 1.73% 1.79% -
ROE 8.25% 0.00% 2.58% 11.64% 8.55% 6.08% 2.97% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 370.88 244.01 125.25 526.11 374.36 249.11 119.22 113.25%
EPS 6.60 2.86 2.01 8.85 6.24 4.32 2.14 112.02%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 0.80 0.00 0.78 0.76 0.73 0.71 0.72 7.28%
Adjusted Per Share Value based on latest NOSH - 79,847
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 165.98 109.27 56.09 235.52 167.47 111.39 53.30 113.39%
EPS 2.95 1.92 0.90 3.96 2.79 1.93 0.96 111.51%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.358 0.00 0.3493 0.3402 0.3266 0.3175 0.3219 7.35%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.43 0.42 0.405 0.41 0.45 0.42 0.44 -
P/RPS 0.12 0.17 0.32 0.08 0.12 0.17 0.37 -52.82%
P/EPS 6.52 9.79 20.15 4.63 7.21 9.72 20.56 -53.52%
EY 15.34 10.21 4.96 21.59 13.87 10.29 4.86 115.32%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.52 0.54 0.62 0.59 0.61 -7.81%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 22/06/12 30/03/12 07/12/11 28/09/11 24/06/11 29/03/11 10/12/10 -
Price 0.41 0.48 0.45 0.40 0.40 0.40 0.46 -
P/RPS 0.11 0.20 0.36 0.08 0.11 0.16 0.39 -57.02%
P/EPS 6.21 11.19 22.39 4.52 6.41 9.26 21.50 -56.33%
EY 16.09 8.93 4.47 22.13 15.60 10.80 4.65 128.94%
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.58 0.53 0.55 0.56 0.64 -14.05%

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