[ARANK] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -2.37%
YoY- -6.98%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 278,642 269,782 281,690 260,679 239,067 209,410 169,543 39.39%
PBT 8,606 7,805 8,054 7,784 8,129 9,720 9,996 -9.52%
Tax -1,177 -814 -959 -1,105 -1,288 -1,756 -1,620 -19.22%
NP 7,429 6,991 7,095 6,679 6,841 7,964 8,376 -7.70%
-
NP to SH 7,429 6,991 7,095 6,679 6,841 7,964 8,376 -7.70%
-
Tax Rate 13.68% 10.43% 11.91% 14.20% 15.84% 18.07% 16.21% -
Total Cost 271,213 262,791 274,595 254,000 232,226 201,446 161,167 41.61%
-
Net Worth 55,925 53,534 51,871 53,544 51,171 49,542 47,840 11.00%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 2,796 2,798 2,798 2,798 2,798 2,794 2,794 0.04%
Div Payout % 37.64% 40.03% 39.44% 41.90% 40.91% 35.09% 33.36% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 55,925 53,534 51,871 53,544 51,171 49,542 47,840 11.00%
NOSH 79,893 79,901 79,801 79,917 79,955 79,907 79,733 0.13%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 2.67% 2.59% 2.52% 2.56% 2.86% 3.80% 4.94% -
ROE 13.28% 13.06% 13.68% 12.47% 13.37% 16.07% 17.51% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 348.77 337.64 352.99 326.19 299.00 262.06 212.64 39.20%
EPS 9.30 8.75 8.89 8.36 8.56 9.97 10.51 -7.85%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.70 0.67 0.65 0.67 0.64 0.62 0.60 10.85%
Adjusted Per Share Value based on latest NOSH - 79,917
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 155.56 150.62 157.26 145.53 133.47 116.91 94.65 39.39%
EPS 4.15 3.90 3.96 3.73 3.82 4.45 4.68 -7.72%
DPS 1.56 1.56 1.56 1.56 1.56 1.56 1.56 0.00%
NAPS 0.3122 0.2989 0.2896 0.2989 0.2857 0.2766 0.2671 10.99%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.66 0.78 0.78 0.85 0.80 0.81 0.87 -
P/RPS 0.19 0.23 0.22 0.26 0.27 0.31 0.41 -40.19%
P/EPS 7.10 8.91 8.77 10.17 9.35 8.13 8.28 -9.76%
EY 14.09 11.22 11.40 9.83 10.69 12.30 12.07 10.89%
DY 5.30 4.49 4.49 4.12 4.38 4.32 4.03 20.09%
P/NAPS 0.94 1.16 1.20 1.27 1.25 1.31 1.45 -25.15%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 26/06/07 29/03/07 27/12/06 13/09/06 28/06/06 29/03/06 -
Price 0.54 0.65 0.79 0.80 0.75 0.80 0.83 -
P/RPS 0.15 0.19 0.22 0.25 0.25 0.31 0.39 -47.20%
P/EPS 5.81 7.43 8.89 9.57 8.77 8.03 7.90 -18.56%
EY 17.22 13.46 11.25 10.45 11.41 12.46 12.66 22.83%
DY 6.48 5.38 4.43 4.38 4.67 4.38 4.22 33.20%
P/NAPS 0.77 0.97 1.22 1.19 1.17 1.29 1.38 -32.29%

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