[ARANK] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 283.35%
YoY- 213.29%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 371,452 364,476 367,983 339,992 311,700 341,007 394,975 -4.00%
PBT 8,107 8,276 8,812 8,789 -8,879 -10,847 -9,553 -
Tax -2,506 -2,054 2,621 2,623 2,655 2,607 -637 148.58%
NP 5,601 6,222 11,433 11,412 -6,224 -8,240 -10,190 -
-
NP to SH 5,601 6,222 11,433 11,412 -6,224 -8,240 -10,190 -
-
Tax Rate 30.91% 24.82% -29.74% -29.84% - - - -
Total Cost 365,851 358,254 356,550 328,580 317,924 349,247 405,165 -6.56%
-
Net Worth 57,532 55,695 56,054 54,375 53,669 51,168 46,331 15.48%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 15 15 - - 15 15 - -
Div Payout % 0.28% 0.26% - - 0.00% 0.00% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 57,532 55,695 56,054 54,375 53,669 51,168 46,331 15.48%
NOSH 79,906 79,565 80,078 79,963 80,103 79,950 79,881 0.02%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 1.51% 1.71% 3.11% 3.36% -2.00% -2.42% -2.58% -
ROE 9.74% 11.17% 20.40% 20.99% -11.60% -16.10% -21.99% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 464.86 458.08 459.53 425.18 389.12 426.52 494.45 -4.01%
EPS 7.01 7.82 14.28 14.27 -7.77 -10.31 -12.76 -
DPS 0.02 0.02 0.00 0.00 0.02 0.02 0.00 -
NAPS 0.72 0.70 0.70 0.68 0.67 0.64 0.58 15.46%
Adjusted Per Share Value based on latest NOSH - 79,963
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 207.80 203.90 205.86 190.20 174.37 190.77 220.96 -4.00%
EPS 3.13 3.48 6.40 6.38 -3.48 -4.61 -5.70 -
DPS 0.01 0.01 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.3219 0.3116 0.3136 0.3042 0.3002 0.2862 0.2592 15.49%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.51 0.59 0.41 0.38 0.35 0.38 -
P/RPS 0.09 0.11 0.13 0.10 0.10 0.08 0.08 8.14%
P/EPS 6.28 6.52 4.13 2.87 -4.89 -3.40 -2.98 -
EY 15.93 15.33 24.20 34.81 -20.45 -29.45 -33.57 -
DY 0.05 0.04 0.00 0.00 0.05 0.06 0.00 -
P/NAPS 0.61 0.73 0.84 0.60 0.57 0.55 0.66 -5.10%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 04/11/10 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 -
Price 0.46 0.46 0.50 0.47 0.40 0.40 0.34 -
P/RPS 0.10 0.10 0.11 0.11 0.10 0.09 0.07 26.76%
P/EPS 6.56 5.88 3.50 3.29 -5.15 -3.88 -2.67 -
EY 15.24 17.00 28.55 30.36 -19.42 -25.77 -37.52 -
DY 0.04 0.04 0.00 0.00 0.05 0.05 0.00 -
P/NAPS 0.64 0.66 0.71 0.69 0.60 0.63 0.59 5.55%

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