[ARANK] QoQ Quarter Result on 30-Apr-2009 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 113.15%
YoY- -5.45%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 86,891 88,292 96,820 67,989 58,599 117,599 150,788 -30.68%
PBT 2,207 2,331 2,224 2,027 -15,461 363 3,518 -26.65%
Tax 0 0 2,621 2 32 -48 -623 -
NP 2,207 2,331 4,845 2,029 -15,429 315 2,895 -16.50%
-
NP to SH 2,207 2,331 4,845 2,029 -15,429 315 2,895 -16.50%
-
Tax Rate 0.00% 0.00% -117.85% -0.10% - 13.22% 17.71% -
Total Cost 84,684 85,961 91,975 65,960 74,028 117,284 147,893 -30.97%
-
Net Worth 54,375 53,669 51,168 46,331 43,991 62,999 62,378 -8.72%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - 2,799 -
Div Payout % - - - - - - 96.69% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 54,375 53,669 51,168 46,331 43,991 62,999 62,378 -8.72%
NOSH 79,963 80,103 79,950 79,881 79,984 80,769 79,972 -0.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 2.54% 2.64% 5.00% 2.98% -26.33% 0.27% 1.92% -
ROE 4.06% 4.34% 9.47% 4.38% -35.07% 0.50% 4.64% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 108.66 110.22 121.10 85.11 73.26 145.60 188.55 -30.67%
EPS 2.76 2.91 6.06 2.54 -19.29 0.39 3.62 -16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.68 0.67 0.64 0.58 0.55 0.78 0.78 -8.71%
Adjusted Per Share Value based on latest NOSH - 79,881
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 48.61 49.39 54.16 38.03 32.78 65.79 84.35 -30.67%
EPS 1.23 1.30 2.71 1.14 -8.63 0.18 1.62 -16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
NAPS 0.3042 0.3002 0.2862 0.2592 0.2461 0.3524 0.349 -8.72%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.41 0.38 0.35 0.38 0.43 0.45 0.51 -
P/RPS 0.38 0.34 0.29 0.45 0.59 0.31 0.27 25.50%
P/EPS 14.86 13.06 5.78 14.96 -2.23 115.38 14.09 3.60%
EY 6.73 7.66 17.31 6.68 -44.86 0.87 7.10 -3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.86 -
P/NAPS 0.60 0.57 0.55 0.66 0.78 0.58 0.65 -5.18%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/03/10 22/12/09 29/09/09 29/06/09 31/03/09 23/12/08 22/09/08 -
Price 0.47 0.40 0.40 0.34 0.40 0.50 0.50 -
P/RPS 0.43 0.36 0.33 0.40 0.55 0.34 0.27 36.25%
P/EPS 17.03 13.75 6.60 13.39 -2.07 128.21 13.81 14.95%
EY 5.87 7.28 15.15 7.47 -48.23 0.78 7.24 -13.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.00 -
P/NAPS 0.69 0.60 0.63 0.59 0.73 0.64 0.64 5.12%

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