[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -96.47%
YoY- -83.07%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 341,007 244,187 176,198 117,599 478,330 327,542 198,988 43.25%
PBT -10,847 -13,071 -15,098 363 10,093 6,575 4,217 -
Tax 2,607 -14 -16 -48 -1,169 -546 -334 -
NP -8,240 -13,085 -15,114 315 8,924 6,029 3,883 -
-
NP to SH -8,240 -13,085 -15,114 315 8,924 6,029 3,883 -
-
Tax Rate - - - 13.22% 11.58% 8.30% 7.92% -
Total Cost 349,247 257,272 191,312 117,284 469,406 321,513 195,105 47.47%
-
Net Worth 51,199 46,389 44,005 62,999 62,372 59,170 56,843 -6.74%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - 2,798 - - -
Div Payout % - - - - 31.36% - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 51,199 46,389 44,005 62,999 62,372 59,170 56,843 -6.74%
NOSH 79,999 79,981 80,010 80,769 79,964 79,960 80,061 -0.05%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin -2.42% -5.36% -8.58% 0.27% 1.87% 1.84% 1.95% -
ROE -16.09% -28.21% -34.35% 0.50% 14.31% 10.19% 6.83% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 426.26 305.30 220.22 145.60 598.18 409.63 248.54 43.32%
EPS -10.30 -16.36 -18.89 0.39 11.16 7.54 4.85 -
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.64 0.58 0.55 0.78 0.78 0.74 0.71 -6.69%
Adjusted Per Share Value based on latest NOSH - 80,769
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 190.38 136.33 98.37 65.65 267.05 182.86 111.09 43.25%
EPS -4.60 -7.31 -8.44 0.18 4.98 3.37 2.17 -
DPS 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.2858 0.259 0.2457 0.3517 0.3482 0.3303 0.3174 -6.75%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.35 0.38 0.43 0.45 0.51 0.56 0.56 -
P/RPS 0.08 0.12 0.20 0.31 0.09 0.14 0.23 -50.57%
P/EPS -3.40 -2.32 -2.28 115.38 4.57 7.43 11.55 -
EY -29.43 -43.05 -43.93 0.87 21.88 13.46 8.66 -
DY 0.00 0.00 0.00 0.00 6.86 0.00 0.00 -
P/NAPS 0.55 0.66 0.78 0.58 0.65 0.76 0.79 -21.46%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 29/06/09 31/03/09 23/12/08 22/09/08 25/06/08 26/03/08 -
Price 0.40 0.34 0.40 0.50 0.50 0.50 0.53 -
P/RPS 0.09 0.11 0.18 0.34 0.08 0.12 0.21 -43.18%
P/EPS -3.88 -2.08 -2.12 128.21 4.48 6.63 10.93 -
EY -25.75 -48.12 -47.22 0.78 22.32 15.08 9.15 -
DY 0.00 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.73 0.64 0.64 0.68 0.75 -10.98%

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