[ARANK] YoY Annual (Unaudited) Result on 31-Jul-2009 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
YoY- -192.34%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 400,433 421,010 364,476 341,007 478,330 278,642 239,067 8.96%
PBT 7,831 8,046 8,276 -10,847 10,093 8,606 8,129 -0.61%
Tax -625 -964 -2,054 2,607 -1,169 -1,177 -1,288 -11.34%
NP 7,206 7,082 6,222 -8,240 8,924 7,429 6,841 0.86%
-
NP to SH 7,206 7,082 6,222 -8,240 8,924 7,429 6,841 0.86%
-
Tax Rate 7.98% 11.98% 24.82% - 11.58% 13.68% 15.84% -
Total Cost 393,227 413,928 358,254 349,247 469,406 271,213 232,226 9.16%
-
Net Worth 65,599 60,817 55,982 51,199 62,372 55,977 51,207 4.21%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 23 24 15 - 2,798 2,798 2,800 -55.04%
Div Payout % 0.33% 0.34% 0.26% - 31.36% 37.67% 40.94% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 65,599 60,817 55,982 51,199 62,372 55,977 51,207 4.21%
NOSH 80,000 80,022 79,974 79,999 79,964 79,967 80,011 -0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 1.80% 1.68% 1.71% -2.42% 1.87% 2.67% 2.86% -
ROE 10.98% 11.64% 11.11% -16.09% 14.31% 13.27% 13.36% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 500.54 526.11 455.74 426.26 598.18 348.44 298.79 8.97%
EPS 9.01 8.85 7.78 -10.30 11.16 9.29 8.55 0.87%
DPS 0.03 0.03 0.02 0.00 3.50 3.50 3.50 -54.72%
NAPS 0.82 0.76 0.70 0.64 0.78 0.70 0.64 4.21%
Adjusted Per Share Value based on latest NOSH - 79,950
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 224.01 235.52 203.90 190.77 267.59 155.88 133.74 8.96%
EPS 4.03 3.96 3.48 -4.61 4.99 4.16 3.83 0.85%
DPS 0.01 0.01 0.01 0.00 1.57 1.57 1.57 -56.91%
NAPS 0.367 0.3402 0.3132 0.2864 0.3489 0.3132 0.2865 4.20%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.45 0.41 0.51 0.35 0.51 0.66 0.80 -
P/RPS 0.09 0.08 0.11 0.08 0.09 0.19 0.27 -16.71%
P/EPS 5.00 4.63 6.56 -3.40 4.57 7.10 9.36 -9.91%
EY 20.02 21.59 15.25 -29.43 21.88 14.08 10.69 11.01%
DY 0.07 0.07 0.04 0.00 6.86 5.30 4.38 -49.77%
P/NAPS 0.55 0.54 0.73 0.55 0.65 0.94 1.25 -12.77%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 28/09/11 04/11/10 29/09/09 22/09/08 27/09/07 13/09/06 -
Price 0.44 0.40 0.46 0.40 0.50 0.54 0.75 -
P/RPS 0.09 0.08 0.10 0.09 0.08 0.15 0.25 -15.64%
P/EPS 4.88 4.52 5.91 -3.88 4.48 5.81 8.77 -9.29%
EY 20.47 22.13 16.91 -25.75 22.32 17.20 11.40 10.23%
DY 0.07 0.07 0.04 0.00 7.00 6.48 4.67 -50.31%
P/NAPS 0.54 0.53 0.66 0.63 0.64 0.77 1.17 -12.08%

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