[ARANK] QoQ TTM Result on 31-Oct-2009 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 24.47%
YoY- -184.36%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 364,476 367,983 339,992 311,700 341,007 394,975 455,540 -13.85%
PBT 8,276 8,812 8,789 -8,879 -10,847 -9,553 -9,222 -
Tax -2,054 2,621 2,623 2,655 2,607 -637 -851 80.22%
NP 6,222 11,433 11,412 -6,224 -8,240 -10,190 -10,073 -
-
NP to SH 6,222 11,433 11,412 -6,224 -8,240 -10,190 -10,073 -
-
Tax Rate 24.82% -29.74% -29.84% - - - - -
Total Cost 358,254 356,550 328,580 317,924 349,247 405,165 465,613 -16.07%
-
Net Worth 55,695 56,054 54,375 53,669 51,168 46,331 43,991 17.08%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 15 - - 15 15 - - -
Div Payout % 0.26% - - 0.00% 0.00% - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 55,695 56,054 54,375 53,669 51,168 46,331 43,991 17.08%
NOSH 79,565 80,078 79,963 80,103 79,950 79,881 79,984 -0.35%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 1.71% 3.11% 3.36% -2.00% -2.42% -2.58% -2.21% -
ROE 11.17% 20.40% 20.99% -11.60% -16.10% -21.99% -22.90% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 458.08 459.53 425.18 389.12 426.52 494.45 569.54 -13.54%
EPS 7.82 14.28 14.27 -7.77 -10.31 -12.76 -12.59 -
DPS 0.02 0.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.70 0.70 0.68 0.67 0.64 0.58 0.55 17.49%
Adjusted Per Share Value based on latest NOSH - 80,103
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 203.90 205.86 190.20 174.37 190.77 220.96 254.84 -13.84%
EPS 3.48 6.40 6.38 -3.48 -4.61 -5.70 -5.64 -
DPS 0.01 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.3116 0.3136 0.3042 0.3002 0.2862 0.2592 0.2461 17.08%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.51 0.59 0.41 0.38 0.35 0.38 0.43 -
P/RPS 0.11 0.13 0.10 0.10 0.08 0.08 0.08 23.72%
P/EPS 6.52 4.13 2.87 -4.89 -3.40 -2.98 -3.41 -
EY 15.33 24.20 34.81 -20.45 -29.45 -33.57 -29.29 -
DY 0.04 0.00 0.00 0.05 0.06 0.00 0.00 -
P/NAPS 0.73 0.84 0.60 0.57 0.55 0.66 0.78 -4.33%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 04/11/10 28/06/10 29/03/10 22/12/09 29/09/09 29/06/09 31/03/09 -
Price 0.46 0.50 0.47 0.40 0.40 0.34 0.40 -
P/RPS 0.10 0.11 0.11 0.10 0.09 0.07 0.07 26.92%
P/EPS 5.88 3.50 3.29 -5.15 -3.88 -2.67 -3.18 -
EY 17.00 28.55 30.36 -19.42 -25.77 -37.52 -31.48 -
DY 0.04 0.00 0.00 0.05 0.05 0.00 0.00 -
P/NAPS 0.66 0.71 0.69 0.60 0.63 0.59 0.73 -6.51%

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