[ARANK] QoQ Quarter Result on 31-Jan-2010 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -5.32%
YoY- 114.3%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 95,268 93,313 95,980 86,891 88,292 96,820 67,989 25.14%
PBT 2,162 1,688 2,050 2,207 2,331 2,224 2,027 4.37%
Tax -452 -2,054 0 0 0 2,621 2 -
NP 1,710 -366 2,050 2,207 2,331 4,845 2,029 -10.74%
-
NP to SH 1,710 -366 2,050 2,207 2,331 4,845 2,029 -10.74%
-
Tax Rate 20.91% 121.68% 0.00% 0.00% 0.00% -117.85% -0.10% -
Total Cost 93,558 93,679 93,930 84,684 85,961 91,975 65,960 26.16%
-
Net Worth 57,532 55,695 56,054 54,375 53,669 51,168 46,331 15.48%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 15 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 57,532 55,695 56,054 54,375 53,669 51,168 46,331 15.48%
NOSH 79,906 79,565 80,078 79,963 80,103 79,950 79,881 0.02%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.79% -0.39% 2.14% 2.54% 2.64% 5.00% 2.98% -
ROE 2.97% -0.66% 3.66% 4.06% 4.34% 9.47% 4.38% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 119.22 117.28 119.86 108.66 110.22 121.10 85.11 25.11%
EPS 2.14 -0.46 2.56 2.76 2.91 6.06 2.54 -10.76%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.70 0.68 0.67 0.64 0.58 15.46%
Adjusted Per Share Value based on latest NOSH - 79,963
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 53.19 52.10 53.58 48.51 49.29 54.05 37.96 25.14%
EPS 0.95 -0.20 1.14 1.23 1.30 2.70 1.13 -10.89%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3212 0.3109 0.3129 0.3036 0.2996 0.2857 0.2587 15.47%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.51 0.59 0.41 0.38 0.35 0.38 -
P/RPS 0.37 0.43 0.49 0.38 0.34 0.29 0.45 -12.20%
P/EPS 20.56 -110.87 23.05 14.86 13.06 5.78 14.96 23.54%
EY 4.86 -0.90 4.34 6.73 7.66 17.31 6.68 -19.06%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.84 0.60 0.57 0.55 0.66 -5.10%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 04/11/10 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 -
Price 0.46 0.46 0.50 0.47 0.40 0.40 0.34 -
P/RPS 0.39 0.39 0.42 0.43 0.36 0.33 0.40 -1.66%
P/EPS 21.50 -100.00 19.53 17.03 13.75 6.60 13.39 37.00%
EY 4.65 -1.00 5.12 5.87 7.28 15.15 7.47 -27.03%
DY 0.00 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.71 0.69 0.60 0.63 0.59 5.55%

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