[ARANK] QoQ TTM Result on 30-Apr-2012 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 4.55%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 398,656 398,656 409,589 427,505 428,154 426,006 421,010 -3.55%
PBT 7,903 7,903 7,876 8,078 7,773 7,714 8,046 -1.18%
Tax -686 -686 -623 -661 -679 -733 -964 -20.21%
NP 7,217 7,217 7,253 7,417 7,094 6,981 7,082 1.26%
-
NP to SH 7,221 7,217 7,253 7,417 7,094 6,981 7,082 1.29%
-
Tax Rate 8.68% 8.68% 7.91% 8.18% 8.74% 9.50% 11.98% -
Total Cost 391,439 391,439 402,336 420,088 421,060 419,025 413,928 -3.63%
-
Net Worth 70,799 0 46,399 0 0 62,438 60,683 10.77%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 23 2,400 2,400 23 23 23 23 0.00%
Div Payout % 0.33% 33.25% 33.09% 0.32% 0.34% 0.34% 0.34% -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 70,799 0 46,399 0 0 62,438 60,683 10.77%
NOSH 120,000 80,000 80,000 80,000 80,044 80,049 79,847 31.04%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 1.81% 1.81% 1.77% 1.73% 1.66% 1.64% 1.68% -
ROE 10.20% 0.00% 15.63% 0.00% 0.00% 11.18% 11.67% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 332.21 498.32 511.99 534.38 534.90 532.18 527.27 -26.40%
EPS 6.02 9.02 9.07 9.27 8.86 8.72 8.87 -22.67%
DPS 0.02 3.00 3.00 0.03 0.03 0.03 0.03 -23.59%
NAPS 0.59 0.00 0.58 0.00 0.00 0.78 0.76 -15.46%
Adjusted Per Share Value based on latest NOSH - 80,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 222.56 222.56 228.67 238.67 239.03 237.83 235.04 -3.55%
EPS 4.03 4.03 4.05 4.14 3.96 3.90 3.95 1.33%
DPS 0.01 1.34 1.34 0.01 0.01 0.01 0.01 0.00%
NAPS 0.3953 0.00 0.259 0.00 0.00 0.3486 0.3388 10.77%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.32 0.56 0.45 0.43 0.42 0.405 0.41 -
P/RPS 0.10 0.11 0.09 0.08 0.08 0.08 0.08 15.96%
P/EPS 5.32 6.21 4.96 4.64 4.74 4.64 4.62 9.81%
EY 18.80 16.11 20.15 21.56 21.10 21.53 21.63 -8.88%
DY 0.06 5.36 6.67 0.07 0.07 0.07 0.07 -9.72%
P/NAPS 0.54 0.00 0.78 0.00 0.00 0.52 0.54 0.00%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 27/03/13 20/12/12 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 -
Price 0.33 0.56 0.44 0.41 0.48 0.45 0.40 -
P/RPS 0.10 0.11 0.09 0.08 0.09 0.08 0.08 15.96%
P/EPS 5.48 6.21 4.85 4.42 5.42 5.16 4.51 13.80%
EY 18.23 16.11 20.61 22.61 18.46 19.38 22.17 -12.17%
DY 0.06 5.36 6.82 0.07 0.06 0.07 0.07 -9.72%
P/NAPS 0.56 0.00 0.76 0.00 0.00 0.58 0.53 3.72%

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