[RANHILL_OLD] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 129.27%
YoY- -74.98%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,403,588 0 2,123,848 2,254,174 1,888,388 1,540,202 1,449,788 -0.30%
PBT 185,112 0 197,948 231,072 295,126 276,626 152,122 1.88%
Tax -58,462 0 -77,302 -92,744 -76,104 -63,786 -39,840 3.71%
NP 126,650 0 120,646 138,328 219,022 212,840 112,282 1.15%
-
NP to SH 89,346 0 45,630 30,310 121,148 134,754 61,502 3.61%
-
Tax Rate 31.58% - 39.05% 40.14% 25.79% 23.06% 26.19% -
Total Cost 1,276,938 0 2,003,202 2,115,846 1,669,366 1,327,362 1,337,506 -0.44%
-
Net Worth 568,403 0 656,976 0 1,182,805 991,555 1,355,432 -7.94%
Dividend
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 568,403 0 656,976 0 1,182,805 991,555 1,355,432 -7.94%
NOSH 888,131 600,000 597,251 593,999 597,376 597,322 597,106 3.85%
Ratio Analysis
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.02% 0.00% 5.68% 6.14% 11.60% 13.82% 7.74% -
ROE 15.72% 0.00% 6.95% 0.00% 10.24% 13.59% 4.54% -
Per Share
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 158.04 0.00 355.60 379.49 316.11 257.85 242.80 -4.00%
EPS 10.06 0.00 7.64 5.08 20.28 22.56 10.30 -0.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.00 1.10 0.00 1.98 1.66 2.27 -11.35%
Adjusted Per Share Value based on latest NOSH - 645,000
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 157.60 0.00 238.48 253.11 212.04 172.94 162.79 -0.30%
EPS 10.03 0.00 5.12 3.40 13.60 15.13 6.91 3.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6382 0.00 0.7377 0.00 1.3281 1.1134 1.522 -7.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/11/11 14/11/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.895 0.895 0.83 0.74 2.47 1.26 0.78 -
P/RPS 0.57 0.00 0.23 0.19 0.78 0.49 0.32 5.64%
P/EPS 8.90 0.00 10.86 14.50 12.18 5.59 7.57 1.55%
EY 11.24 0.00 9.20 6.90 8.21 17.90 13.21 -1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.00 0.75 0.00 1.25 0.76 0.34 14.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 14/11/11 - 23/02/10 27/02/09 28/02/08 15/02/07 24/02/06 -
Price 0.895 0.00 0.80 0.81 1.72 1.40 1.46 -
P/RPS 0.57 0.00 0.22 0.21 0.54 0.54 0.60 -0.48%
P/EPS 8.90 0.00 10.47 15.87 8.48 6.21 14.17 -4.33%
EY 11.24 0.00 9.55 6.30 11.79 16.11 7.05 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.00 0.73 0.00 0.87 0.84 0.64 7.73%

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