[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2011 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
07-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- -77.28%
YoY- -5.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 400,433 296,705 195,322 100,264 421,010 299,366 199,111 59.39%
PBT 7,831 5,801 3,863 1,830 8,046 5,814 4,109 53.77%
Tax -625 -523 -434 -221 -964 -824 -656 -3.17%
NP 7,206 5,278 3,429 1,609 7,082 4,990 3,453 63.37%
-
NP to SH 7,206 5,278 3,433 1,609 7,082 4,990 3,453 63.37%
-
Tax Rate 7.98% 9.02% 11.23% 12.08% 11.98% 14.17% 15.96% -
Total Cost 393,227 291,427 191,893 98,655 413,928 294,376 195,658 59.32%
-
Net Worth 65,599 64,000 0 62,438 60,817 58,376 56,750 10.15%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div 23 - - - 24 - - -
Div Payout % 0.33% - - - 0.34% - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 65,599 64,000 0 62,438 60,817 58,376 56,750 10.15%
NOSH 80,000 80,000 80,046 80,049 80,022 79,967 79,930 0.05%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 1.80% 1.78% 1.76% 1.60% 1.68% 1.67% 1.73% -
ROE 10.98% 8.25% 0.00% 2.58% 11.64% 8.55% 6.08% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 500.54 370.88 244.01 125.25 526.11 374.36 249.11 59.30%
EPS 9.01 6.60 2.86 2.01 8.85 6.24 4.32 63.31%
DPS 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.82 0.80 0.00 0.78 0.76 0.73 0.71 10.08%
Adjusted Per Share Value based on latest NOSH - 80,049
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 223.56 165.65 109.05 55.98 235.04 167.13 111.16 59.39%
EPS 4.02 2.95 1.92 0.90 3.95 2.79 1.93 63.16%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3662 0.3573 0.00 0.3486 0.3395 0.3259 0.3168 10.15%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.45 0.43 0.42 0.405 0.41 0.45 0.42 -
P/RPS 0.09 0.12 0.17 0.32 0.08 0.12 0.17 -34.58%
P/EPS 5.00 6.52 9.79 20.15 4.63 7.21 9.72 -35.82%
EY 20.02 15.34 10.21 4.96 21.59 13.87 10.29 55.91%
DY 0.07 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.55 0.54 0.00 0.52 0.54 0.62 0.59 -4.57%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 24/06/11 29/03/11 -
Price 0.44 0.41 0.48 0.45 0.40 0.40 0.40 -
P/RPS 0.09 0.11 0.20 0.36 0.08 0.11 0.16 -31.88%
P/EPS 4.88 6.21 11.19 22.39 4.52 6.41 9.26 -34.78%
EY 20.47 16.09 8.93 4.47 22.13 15.60 10.80 53.21%
DY 0.07 0.00 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.54 0.51 0.00 0.58 0.53 0.55 0.56 -2.39%

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