[RANHILL_OLD] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -592.76%
YoY- -706.69%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 343,368 391,099 379,002 371,040 368,740 251,475 473,418 -19.29%
PBT 61,028 62,597 75,716 -44,909 45,379 38,707 37,354 38.75%
Tax -12,440 -17,292 -14,601 105 -20,054 -10,508 -9,412 20.45%
NP 48,588 45,305 61,115 -44,804 25,325 28,199 27,942 44.65%
-
NP to SH 23,917 27,550 39,827 -54,475 11,055 17,697 13,054 49.78%
-
Tax Rate 20.38% 27.62% 19.28% - 44.19% 27.15% 25.20% -
Total Cost 294,780 345,794 317,887 415,844 343,415 223,276 445,476 -24.08%
-
Net Worth 1,016,515 992,038 973,283 938,094 985,986 1,357,168 929,873 6.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,016,515 992,038 973,283 938,094 985,986 1,357,168 929,873 6.12%
NOSH 597,950 597,613 597,106 597,512 597,567 597,871 596,073 0.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.15% 11.58% 16.13% -12.08% 6.87% 11.21% 5.90% -
ROE 2.35% 2.78% 4.09% -5.81% 1.12% 1.30% 1.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.42 65.44 63.47 62.10 61.71 42.06 79.42 -19.46%
EPS 4.00 4.61 6.67 -9.12 1.85 2.96 2.19 49.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.66 1.63 1.57 1.65 2.27 1.56 5.90%
Adjusted Per Share Value based on latest NOSH - 597,512
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.56 43.92 42.56 41.66 41.40 28.24 53.16 -19.28%
EPS 2.69 3.09 4.47 -6.12 1.24 1.99 1.47 49.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1414 1.1139 1.0929 1.0534 1.1071 1.5239 1.0441 6.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.27 1.26 1.10 1.29 1.35 0.78 0.94 -
P/RPS 2.21 1.93 1.73 2.08 2.19 1.85 1.18 51.99%
P/EPS 31.75 27.33 16.49 -14.15 72.97 26.35 42.92 -18.22%
EY 3.15 3.66 6.06 -7.07 1.37 3.79 2.33 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.76 0.67 0.82 0.82 0.34 0.60 16.05%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 15/02/07 21/11/06 28/08/06 01/06/06 24/02/06 24/11/05 -
Price 1.74 1.40 1.15 1.30 1.32 1.46 0.77 -
P/RPS 3.03 2.14 1.81 2.09 2.14 3.47 0.97 113.83%
P/EPS 43.50 30.37 17.24 -14.26 71.35 49.32 35.16 15.26%
EY 2.30 3.29 5.80 -7.01 1.40 2.03 2.84 -13.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.84 0.71 0.83 0.80 0.64 0.49 63.10%

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