[ARANK] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -4.92%
YoY- 271.11%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 281,690 260,679 239,067 209,410 169,543 121,678 71,743 148.26%
PBT 8,054 7,784 8,129 9,720 9,996 8,384 5,880 23.26%
Tax -959 -1,105 -1,288 -1,756 -1,620 -1,204 -796 13.18%
NP 7,095 6,679 6,841 7,964 8,376 7,180 5,084 24.80%
-
NP to SH 7,095 6,679 6,841 7,964 8,376 7,180 5,084 24.80%
-
Tax Rate 11.91% 14.20% 15.84% 18.07% 16.21% 14.36% 13.54% -
Total Cost 274,595 254,000 232,226 201,446 161,167 114,498 66,659 156.31%
-
Net Worth 51,871 53,544 51,171 49,542 47,840 49,600 47,103 6.62%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 2,798 2,798 2,798 2,794 2,794 2,794 2,794 0.09%
Div Payout % 39.44% 41.90% 40.91% 35.09% 33.36% 38.92% 54.96% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 51,871 53,544 51,171 49,542 47,840 49,600 47,103 6.62%
NOSH 79,801 79,917 79,955 79,907 79,733 80,000 79,836 -0.02%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 2.52% 2.56% 2.86% 3.80% 4.94% 5.90% 7.09% -
ROE 13.68% 12.47% 13.37% 16.07% 17.51% 14.48% 10.79% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 352.99 326.19 299.00 262.06 212.64 152.10 89.86 148.34%
EPS 8.89 8.36 8.56 9.97 10.51 8.97 6.37 24.80%
DPS 3.50 3.50 3.50 3.50 3.50 3.49 3.50 0.00%
NAPS 0.65 0.67 0.64 0.62 0.60 0.62 0.59 6.65%
Adjusted Per Share Value based on latest NOSH - 79,907
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 157.26 145.53 133.47 116.91 94.65 67.93 40.05 148.27%
EPS 3.96 3.73 3.82 4.45 4.68 4.01 2.84 24.73%
DPS 1.56 1.56 1.56 1.56 1.56 1.56 1.56 0.00%
NAPS 0.2896 0.2989 0.2857 0.2766 0.2671 0.2769 0.263 6.61%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.78 0.85 0.80 0.81 0.87 0.94 0.98 -
P/RPS 0.22 0.26 0.27 0.31 0.41 0.62 1.09 -65.49%
P/EPS 8.77 10.17 9.35 8.13 8.28 10.47 15.39 -31.19%
EY 11.40 9.83 10.69 12.30 12.07 9.55 6.50 45.28%
DY 4.49 4.12 4.38 4.32 4.03 3.72 3.57 16.46%
P/NAPS 1.20 1.27 1.25 1.31 1.45 1.52 1.66 -19.40%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 29/03/07 27/12/06 13/09/06 28/06/06 29/03/06 - - -
Price 0.79 0.80 0.75 0.80 0.83 0.00 0.00 -
P/RPS 0.22 0.25 0.25 0.31 0.39 0.00 0.00 -
P/EPS 8.89 9.57 8.77 8.03 7.90 0.00 0.00 -
EY 11.25 10.45 11.41 12.46 12.66 0.00 0.00 -
DY 4.43 4.38 4.67 4.38 4.22 0.00 0.00 -
P/NAPS 1.22 1.19 1.17 1.29 1.38 0.00 0.00 -

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