[ARANK] QoQ TTM Result on 31-Jan-2009 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -236.53%
YoY- -229.71%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 311,700 341,007 394,975 455,540 501,571 478,330 407,331 -16.29%
PBT -8,879 -10,847 -9,553 -9,222 8,423 10,093 9,247 -
Tax 2,655 2,607 -637 -851 -1,045 -1,169 -965 -
NP -6,224 -8,240 -10,190 -10,073 7,378 8,924 8,282 -
-
NP to SH -6,224 -8,240 -10,190 -10,073 7,378 8,924 8,282 -
-
Tax Rate - - - - 12.41% 11.58% 10.44% -
Total Cost 317,924 349,247 405,165 465,613 494,193 469,406 399,049 -14.02%
-
Net Worth 53,669 51,168 46,331 43,991 62,999 62,378 59,255 -6.37%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 15 15 - - 2,799 2,799 2,796 -96.90%
Div Payout % 0.00% 0.00% - - 37.94% 31.37% 33.76% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 53,669 51,168 46,331 43,991 62,999 62,378 59,255 -6.37%
NOSH 80,103 79,950 79,881 79,984 80,769 79,972 80,074 0.02%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin -2.00% -2.42% -2.58% -2.21% 1.47% 1.87% 2.03% -
ROE -11.60% -16.10% -21.99% -22.90% 11.71% 14.31% 13.98% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 389.12 426.52 494.45 569.54 620.99 598.12 508.69 -16.31%
EPS -7.77 -10.31 -12.76 -12.59 9.13 11.16 10.34 -
DPS 0.02 0.02 0.00 0.00 3.50 3.50 3.50 -96.77%
NAPS 0.67 0.64 0.58 0.55 0.78 0.78 0.74 -6.39%
Adjusted Per Share Value based on latest NOSH - 79,984
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 174.37 190.77 220.96 254.84 280.59 267.59 227.87 -16.29%
EPS -3.48 -4.61 -5.70 -5.64 4.13 4.99 4.63 -
DPS 0.01 0.01 0.00 0.00 1.57 1.57 1.56 -96.51%
NAPS 0.3002 0.2862 0.2592 0.2461 0.3524 0.349 0.3315 -6.38%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.38 0.35 0.38 0.43 0.45 0.51 0.56 -
P/RPS 0.10 0.08 0.08 0.08 0.07 0.09 0.11 -6.14%
P/EPS -4.89 -3.40 -2.98 -3.41 4.93 4.57 5.41 -
EY -20.45 -29.45 -33.57 -29.29 20.30 21.88 18.47 -
DY 0.05 0.06 0.00 0.00 7.78 6.86 6.25 -95.96%
P/NAPS 0.57 0.55 0.66 0.78 0.58 0.65 0.76 -17.40%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 29/09/09 29/06/09 31/03/09 23/12/08 22/09/08 25/06/08 -
Price 0.40 0.40 0.34 0.40 0.50 0.50 0.50 -
P/RPS 0.10 0.09 0.07 0.07 0.08 0.08 0.10 0.00%
P/EPS -5.15 -3.88 -2.67 -3.18 5.47 4.48 4.83 -
EY -19.42 -25.77 -37.52 -31.48 18.27 22.32 20.69 -
DY 0.05 0.05 0.00 0.00 7.00 7.00 7.00 -96.25%
P/NAPS 0.60 0.63 0.59 0.73 0.64 0.64 0.68 -7.98%

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