[ARANK] QoQ TTM Result on 31-Jan-2006 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 16.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 260,679 239,067 209,410 169,543 121,678 71,743 30,471 316.65%
PBT 7,784 8,129 9,720 9,996 8,384 5,880 2,418 117.55%
Tax -1,105 -1,288 -1,756 -1,620 -1,204 -796 -272 153.95%
NP 6,679 6,841 7,964 8,376 7,180 5,084 2,146 112.72%
-
NP to SH 6,679 6,841 7,964 8,376 7,180 5,084 2,146 112.72%
-
Tax Rate 14.20% 15.84% 18.07% 16.21% 14.36% 13.54% 11.25% -
Total Cost 254,000 232,226 201,446 161,167 114,498 66,659 28,325 329.90%
-
Net Worth 53,544 51,171 49,542 47,840 49,600 47,103 21,736 82.09%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 2,798 2,798 2,794 2,794 2,794 2,794 - -
Div Payout % 41.90% 40.91% 35.09% 33.36% 38.92% 54.96% - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 53,544 51,171 49,542 47,840 49,600 47,103 21,736 82.09%
NOSH 79,917 79,955 79,907 79,733 80,000 79,836 39,521 59.70%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 2.56% 2.86% 3.80% 4.94% 5.90% 7.09% 7.04% -
ROE 12.47% 13.37% 16.07% 17.51% 14.48% 10.79% 9.87% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 326.19 299.00 262.06 212.64 152.10 89.86 77.10 160.89%
EPS 8.36 8.56 9.97 10.51 8.97 6.37 5.43 33.22%
DPS 3.50 3.50 3.50 3.50 3.49 3.50 0.00 -
NAPS 0.67 0.64 0.62 0.60 0.62 0.59 0.55 14.02%
Adjusted Per Share Value based on latest NOSH - 79,733
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 145.53 133.47 116.91 94.65 67.93 40.05 17.01 316.67%
EPS 3.73 3.82 4.45 4.68 4.01 2.84 1.20 112.54%
DPS 1.56 1.56 1.56 1.56 1.56 1.56 0.00 -
NAPS 0.2989 0.2857 0.2766 0.2671 0.2769 0.263 0.1214 82.03%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 - -
Price 0.85 0.80 0.81 0.87 0.94 0.98 0.00 -
P/RPS 0.26 0.27 0.31 0.41 0.62 1.09 0.00 -
P/EPS 10.17 9.35 8.13 8.28 10.47 15.39 0.00 -
EY 9.83 10.69 12.30 12.07 9.55 6.50 0.00 -
DY 4.12 4.38 4.32 4.03 3.72 3.57 0.00 -
P/NAPS 1.27 1.25 1.31 1.45 1.52 1.66 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 27/12/06 13/09/06 28/06/06 29/03/06 - - - -
Price 0.80 0.75 0.80 0.83 0.00 0.00 0.00 -
P/RPS 0.25 0.25 0.31 0.39 0.00 0.00 0.00 -
P/EPS 9.57 8.77 8.03 7.90 0.00 0.00 0.00 -
EY 10.45 11.41 12.46 12.66 0.00 0.00 0.00 -
DY 4.38 4.67 4.38 4.22 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.29 1.38 0.00 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