[ARANK] QoQ Quarter Result on 31-Oct-2007 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -17.4%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 150,788 128,554 104,630 94,358 79,789 58,430 68,876 68.68%
PBT 3,518 2,358 2,184 2,033 2,672 1,893 1,882 51.80%
Tax -623 -212 -162 -172 -419 -263 -270 74.70%
NP 2,895 2,146 2,022 1,861 2,253 1,630 1,612 47.80%
-
NP to SH 2,895 2,146 2,022 1,861 2,253 1,630 1,612 47.80%
-
Tax Rate 17.71% 8.99% 7.42% 8.46% 15.68% 13.89% 14.35% -
Total Cost 147,893 126,408 102,608 92,497 77,536 56,800 67,264 69.16%
-
Net Worth 62,378 59,255 56,743 57,507 55,925 53,534 51,871 13.09%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,799 - - - 2,796 - - -
Div Payout % 96.69% - - - 124.11% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 62,378 59,255 56,743 57,507 55,925 53,534 51,871 13.09%
NOSH 79,972 80,074 79,920 79,871 79,893 79,901 79,801 0.14%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.92% 1.67% 1.93% 1.97% 2.82% 2.79% 2.34% -
ROE 4.64% 3.62% 3.56% 3.24% 4.03% 3.04% 3.11% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 188.55 160.54 130.92 118.14 99.87 73.13 86.31 68.44%
EPS 3.62 2.68 2.53 2.33 2.82 2.04 2.02 47.59%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.78 0.74 0.71 0.72 0.70 0.67 0.65 12.93%
Adjusted Per Share Value based on latest NOSH - 79,871
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 84.35 71.92 58.53 52.79 44.64 32.69 38.53 68.68%
EPS 1.62 1.20 1.13 1.04 1.26 0.91 0.90 48.02%
DPS 1.57 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.349 0.3315 0.3174 0.3217 0.3129 0.2995 0.2902 13.10%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.51 0.56 0.56 0.58 0.66 0.78 0.78 -
P/RPS 0.27 0.35 0.43 0.49 0.66 1.07 0.90 -55.21%
P/EPS 14.09 20.90 22.13 24.89 23.40 38.24 38.61 -48.96%
EY 7.10 4.79 4.52 4.02 4.27 2.62 2.59 95.99%
DY 6.86 0.00 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 0.65 0.76 0.79 0.81 0.94 1.16 1.20 -33.57%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 22/09/08 25/06/08 26/03/08 18/12/07 27/09/07 26/06/07 29/03/07 -
Price 0.50 0.50 0.53 0.56 0.54 0.65 0.79 -
P/RPS 0.27 0.31 0.40 0.47 0.54 0.89 0.92 -55.87%
P/EPS 13.81 18.66 20.95 24.03 19.15 31.86 39.11 -50.07%
EY 7.24 5.36 4.77 4.16 5.22 3.14 2.56 100.11%
DY 7.00 0.00 0.00 0.00 6.48 0.00 0.00 -
P/NAPS 0.64 0.68 0.75 0.78 0.77 0.97 1.22 -34.98%

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