[ARANK] QoQ TTM Result on 31-Oct-2010 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -9.98%
YoY- 189.99%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 421,010 392,679 388,404 371,452 364,476 367,983 339,992 15.35%
PBT 8,046 7,502 7,847 8,107 8,276 8,812 8,789 -5.73%
Tax -964 -2,878 -2,710 -2,506 -2,054 2,621 2,623 -
NP 7,082 4,624 5,137 5,601 6,222 11,433 11,412 -27.30%
-
NP to SH 7,082 4,624 5,137 5,601 6,222 11,433 11,412 -27.30%
-
Tax Rate 11.98% 38.36% 34.54% 30.91% 24.82% -29.74% -29.84% -
Total Cost 413,928 388,055 383,267 365,851 358,254 356,550 328,580 16.69%
-
Net Worth 60,683 58,438 56,767 57,532 55,695 56,054 54,375 7.61%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 23 15 15 15 15 - - -
Div Payout % 0.34% 0.34% 0.31% 0.28% 0.26% - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 60,683 58,438 56,767 57,532 55,695 56,054 54,375 7.61%
NOSH 79,847 80,052 79,954 79,906 79,565 80,078 79,963 -0.09%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1.68% 1.18% 1.32% 1.51% 1.71% 3.11% 3.36% -
ROE 11.67% 7.91% 9.05% 9.74% 11.17% 20.40% 20.99% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 527.27 490.53 485.78 464.86 458.08 459.53 425.18 15.47%
EPS 8.87 5.78 6.42 7.01 7.82 14.28 14.27 -27.22%
DPS 0.03 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.76 0.73 0.71 0.72 0.70 0.70 0.68 7.71%
Adjusted Per Share Value based on latest NOSH - 79,906
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 235.04 219.23 216.84 207.38 203.48 205.44 189.81 15.35%
EPS 3.95 2.58 2.87 3.13 3.47 6.38 6.37 -27.34%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.3388 0.3263 0.3169 0.3212 0.3109 0.3129 0.3036 7.60%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.41 0.45 0.42 0.44 0.51 0.59 0.41 -
P/RPS 0.08 0.09 0.09 0.09 0.11 0.13 0.10 -13.85%
P/EPS 4.62 7.79 6.54 6.28 6.52 4.13 2.87 37.47%
EY 21.63 12.84 15.30 15.93 15.33 24.20 34.81 -27.24%
DY 0.07 0.04 0.05 0.05 0.04 0.00 0.00 -
P/NAPS 0.54 0.62 0.59 0.61 0.73 0.84 0.60 -6.80%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 24/06/11 29/03/11 10/12/10 04/11/10 28/06/10 29/03/10 -
Price 0.40 0.40 0.40 0.46 0.46 0.50 0.47 -
P/RPS 0.08 0.08 0.08 0.10 0.10 0.11 0.11 -19.17%
P/EPS 4.51 6.92 6.23 6.56 5.88 3.50 3.29 23.47%
EY 22.17 14.44 16.06 15.24 17.00 28.55 30.36 -18.95%
DY 0.07 0.05 0.05 0.04 0.04 0.00 0.00 -
P/NAPS 0.53 0.55 0.56 0.64 0.66 0.71 0.69 -16.16%

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