[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2010 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -72.52%
YoY- -26.64%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 421,010 299,366 199,111 95,268 364,476 271,163 175,183 79.70%
PBT 8,046 5,814 4,109 2,162 8,276 6,588 4,538 46.64%
Tax -964 -824 -656 -452 -2,054 0 0 -
NP 7,082 4,990 3,453 1,710 6,222 6,588 4,538 34.65%
-
NP to SH 7,082 4,990 3,453 1,710 6,222 6,588 4,538 34.65%
-
Tax Rate 11.98% 14.17% 15.96% 20.91% 24.82% 0.00% 0.00% -
Total Cost 413,928 294,376 195,658 93,558 358,254 264,575 170,645 80.82%
-
Net Worth 60,817 58,376 56,750 57,532 55,982 55,966 54,423 7.70%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 24 - - - 15 - - -
Div Payout % 0.34% - - - 0.26% - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 60,817 58,376 56,750 57,532 55,982 55,966 54,423 7.70%
NOSH 80,022 79,967 79,930 79,906 79,974 79,951 80,035 -0.01%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.68% 1.67% 1.73% 1.79% 1.71% 2.43% 2.59% -
ROE 11.64% 8.55% 6.08% 2.97% 11.11% 11.77% 8.34% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 526.11 374.36 249.11 119.22 455.74 339.16 218.88 79.72%
EPS 8.85 6.24 4.32 2.14 7.78 8.24 5.67 34.66%
DPS 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.76 0.73 0.71 0.72 0.70 0.70 0.68 7.71%
Adjusted Per Share Value based on latest NOSH - 79,906
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 235.04 167.13 111.16 53.19 203.48 151.39 97.80 79.70%
EPS 3.95 2.79 1.93 0.95 3.47 3.68 2.53 34.69%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3395 0.3259 0.3168 0.3212 0.3125 0.3125 0.3038 7.71%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.41 0.45 0.42 0.44 0.51 0.59 0.41 -
P/RPS 0.08 0.12 0.17 0.37 0.11 0.17 0.19 -43.91%
P/EPS 4.63 7.21 9.72 20.56 6.56 7.16 7.23 -25.76%
EY 21.59 13.87 10.29 4.86 15.25 13.97 13.83 34.68%
DY 0.07 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.54 0.62 0.59 0.61 0.73 0.84 0.60 -6.80%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 24/06/11 29/03/11 10/12/10 04/11/10 28/06/10 29/03/10 -
Price 0.40 0.40 0.40 0.46 0.46 0.50 0.47 -
P/RPS 0.08 0.11 0.16 0.39 0.10 0.15 0.21 -47.54%
P/EPS 4.52 6.41 9.26 21.50 5.91 6.07 8.29 -33.33%
EY 22.13 15.60 10.80 4.65 16.91 16.48 12.06 50.05%
DY 0.07 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.53 0.55 0.56 0.64 0.66 0.71 0.69 -16.16%

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