[ARANK] QoQ TTM Result on 31-Jul-2008 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- 7.75%
YoY- 20.12%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 394,975 455,540 501,571 478,330 407,331 337,207 301,453 19.75%
PBT -9,553 -9,222 8,423 10,093 9,247 8,782 8,480 -
Tax -637 -851 -1,045 -1,169 -965 -1,016 -1,124 -31.54%
NP -10,190 -10,073 7,378 8,924 8,282 7,766 7,356 -
-
NP to SH -10,190 -10,073 7,378 8,924 8,282 7,766 7,356 -
-
Tax Rate - - 12.41% 11.58% 10.44% 11.57% 13.25% -
Total Cost 405,165 465,613 494,193 469,406 399,049 329,441 294,097 23.83%
-
Net Worth 46,331 43,991 62,999 62,378 59,255 56,743 57,507 -13.42%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - 2,799 2,799 2,796 2,796 2,796 -
Div Payout % - - 37.94% 31.37% 33.76% 36.01% 38.01% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 46,331 43,991 62,999 62,378 59,255 56,743 57,507 -13.42%
NOSH 79,881 79,984 80,769 79,972 80,074 79,920 79,871 0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin -2.58% -2.21% 1.47% 1.87% 2.03% 2.30% 2.44% -
ROE -21.99% -22.90% 11.71% 14.31% 13.98% 13.69% 12.79% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 494.45 569.54 620.99 598.12 508.69 421.93 377.42 19.74%
EPS -12.76 -12.59 9.13 11.16 10.34 9.72 9.21 -
DPS 0.00 0.00 3.50 3.50 3.50 3.50 3.50 -
NAPS 0.58 0.55 0.78 0.78 0.74 0.71 0.72 -13.43%
Adjusted Per Share Value based on latest NOSH - 79,972
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 220.96 254.84 280.59 267.59 227.87 188.64 168.64 19.75%
EPS -5.70 -5.64 4.13 4.99 4.63 4.34 4.12 -
DPS 0.00 0.00 1.57 1.57 1.56 1.56 1.56 -
NAPS 0.2592 0.2461 0.3524 0.349 0.3315 0.3174 0.3217 -13.42%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.38 0.43 0.45 0.51 0.56 0.56 0.58 -
P/RPS 0.08 0.08 0.07 0.09 0.11 0.13 0.15 -34.25%
P/EPS -2.98 -3.41 4.93 4.57 5.41 5.76 6.30 -
EY -33.57 -29.29 20.30 21.88 18.47 17.35 15.88 -
DY 0.00 0.00 7.78 6.86 6.25 6.25 6.03 -
P/NAPS 0.66 0.78 0.58 0.65 0.76 0.79 0.81 -12.77%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 31/03/09 23/12/08 22/09/08 25/06/08 26/03/08 18/12/07 -
Price 0.34 0.40 0.50 0.50 0.50 0.53 0.56 -
P/RPS 0.07 0.07 0.08 0.08 0.10 0.13 0.15 -39.86%
P/EPS -2.67 -3.18 5.47 4.48 4.83 5.45 6.08 -
EY -37.52 -31.48 18.27 22.32 20.69 18.33 16.45 -
DY 0.00 0.00 7.00 7.00 7.00 6.60 6.25 -
P/NAPS 0.59 0.73 0.64 0.64 0.68 0.75 0.78 -16.99%

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