[ARANK] QoQ Quarter Result on 31-Jul-2007 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 38.22%
YoY- 24.13%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 128,554 104,630 94,358 79,789 58,430 68,876 71,547 47.84%
PBT 2,358 2,184 2,033 2,672 1,893 1,882 2,159 6.05%
Tax -212 -162 -172 -419 -263 -270 -225 -3.89%
NP 2,146 2,022 1,861 2,253 1,630 1,612 1,934 7.18%
-
NP to SH 2,146 2,022 1,861 2,253 1,630 1,612 1,934 7.18%
-
Tax Rate 8.99% 7.42% 8.46% 15.68% 13.89% 14.35% 10.42% -
Total Cost 126,408 102,608 92,497 77,536 56,800 67,264 69,613 48.89%
-
Net Worth 59,255 56,743 57,507 55,925 53,534 51,871 53,544 6.99%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - 2,796 - - - -
Div Payout % - - - 124.11% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 59,255 56,743 57,507 55,925 53,534 51,871 53,544 6.99%
NOSH 80,074 79,920 79,871 79,893 79,901 79,801 79,917 0.13%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 1.67% 1.93% 1.97% 2.82% 2.79% 2.34% 2.70% -
ROE 3.62% 3.56% 3.24% 4.03% 3.04% 3.11% 3.61% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 160.54 130.92 118.14 99.87 73.13 86.31 89.53 47.64%
EPS 2.68 2.53 2.33 2.82 2.04 2.02 2.42 7.04%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.74 0.71 0.72 0.70 0.67 0.65 0.67 6.85%
Adjusted Per Share Value based on latest NOSH - 79,893
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 71.92 58.53 52.79 44.64 32.69 38.53 40.03 47.84%
EPS 1.20 1.13 1.04 1.26 0.91 0.90 1.08 7.28%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.3315 0.3174 0.3217 0.3129 0.2995 0.2902 0.2995 7.00%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.56 0.56 0.58 0.66 0.78 0.78 0.85 -
P/RPS 0.35 0.43 0.49 0.66 1.07 0.90 0.95 -48.63%
P/EPS 20.90 22.13 24.89 23.40 38.24 38.61 35.12 -29.27%
EY 4.79 4.52 4.02 4.27 2.62 2.59 2.85 41.40%
DY 0.00 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.81 0.94 1.16 1.20 1.27 -29.00%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 27/12/06 -
Price 0.50 0.53 0.56 0.54 0.65 0.79 0.80 -
P/RPS 0.31 0.40 0.47 0.54 0.89 0.92 0.89 -50.52%
P/EPS 18.66 20.95 24.03 19.15 31.86 39.11 33.06 -31.72%
EY 5.36 4.77 4.16 5.22 3.14 2.56 3.03 46.31%
DY 0.00 0.00 0.00 6.48 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.78 0.77 0.97 1.22 1.19 -31.16%

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