[ARANK] QoQ Quarter Result on 31-Oct-2010 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- 567.21%
YoY- -26.64%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 121,644 100,255 103,843 95,268 93,313 95,980 86,891 25.22%
PBT 2,232 1,705 1,947 2,162 1,688 2,050 2,207 0.75%
Tax -140 -168 -204 -452 -2,054 0 0 -
NP 2,092 1,537 1,743 1,710 -366 2,050 2,207 -3.51%
-
NP to SH 2,092 1,537 1,743 1,710 -366 2,050 2,207 -3.51%
-
Tax Rate 6.27% 9.85% 10.48% 20.91% 121.68% 0.00% 0.00% -
Total Cost 119,552 98,718 102,100 93,558 93,679 93,930 84,684 25.92%
-
Net Worth 60,683 58,438 56,767 57,532 55,695 56,054 54,375 7.61%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 23 - - - 15 - - -
Div Payout % 1.15% - - - 0.00% - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 60,683 58,438 56,767 57,532 55,695 56,054 54,375 7.61%
NOSH 79,847 80,052 79,954 79,906 79,565 80,078 79,963 -0.09%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.72% 1.53% 1.68% 1.79% -0.39% 2.14% 2.54% -
ROE 3.45% 2.63% 3.07% 2.97% -0.66% 3.66% 4.06% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 152.35 125.24 129.88 119.22 117.28 119.86 108.66 25.34%
EPS 2.62 1.92 2.18 2.14 -0.46 2.56 2.76 -3.42%
DPS 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.76 0.73 0.71 0.72 0.70 0.70 0.68 7.71%
Adjusted Per Share Value based on latest NOSH - 79,906
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 67.91 55.97 57.97 53.19 52.10 53.58 48.51 25.21%
EPS 1.17 0.86 0.97 0.95 -0.20 1.14 1.23 -3.28%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.3388 0.3263 0.3169 0.3212 0.3109 0.3129 0.3036 7.60%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.41 0.45 0.42 0.44 0.51 0.59 0.41 -
P/RPS 0.27 0.36 0.32 0.37 0.43 0.49 0.38 -20.42%
P/EPS 15.65 23.44 19.27 20.56 -110.87 23.05 14.86 3.52%
EY 6.39 4.27 5.19 4.86 -0.90 4.34 6.73 -3.40%
DY 0.07 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.54 0.62 0.59 0.61 0.73 0.84 0.60 -6.80%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 24/06/11 29/03/11 10/12/10 04/11/10 28/06/10 29/03/10 -
Price 0.40 0.40 0.40 0.46 0.46 0.50 0.47 -
P/RPS 0.26 0.32 0.31 0.39 0.39 0.42 0.43 -28.56%
P/EPS 15.27 20.83 18.35 21.50 -100.00 19.53 17.03 -7.03%
EY 6.55 4.80 5.45 4.65 -1.00 5.12 5.87 7.60%
DY 0.07 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.53 0.55 0.56 0.64 0.66 0.71 0.69 -16.16%

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