[ARANK] YoY Annualized Quarter Result on 31-Jan-2011 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 0.96%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 498,812 390,644 390,644 398,222 350,366 352,396 397,976 3.83%
PBT 11,510 7,726 7,726 8,218 9,076 -30,196 8,434 5.31%
Tax -1,922 -868 -868 -1,312 0 -32 -668 19.24%
NP 9,588 6,858 6,858 6,906 9,076 -30,228 7,766 3.57%
-
NP to SH 9,170 6,866 6,866 6,906 9,076 -30,228 7,766 2.80%
-
Tax Rate 16.70% 11.23% 11.23% 15.96% 0.00% - 7.92% -
Total Cost 489,224 383,786 383,786 391,316 341,290 382,624 390,210 3.83%
-
Net Worth 75,599 70,799 0 56,750 54,423 44,005 56,843 4.86%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 75,599 70,799 0 56,750 54,423 44,005 56,843 4.86%
NOSH 120,000 120,000 80,046 79,930 80,035 80,010 80,061 6.97%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 1.92% 1.76% 1.76% 1.73% 2.59% -8.58% 1.95% -
ROE 12.13% 9.70% 0.00% 12.17% 16.68% -68.69% 13.66% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 415.68 325.54 488.02 498.21 437.76 440.44 497.09 -2.93%
EPS 7.64 5.72 5.72 8.64 11.34 -37.78 9.70 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.00 0.71 0.68 0.55 0.71 -1.97%
Adjusted Per Share Value based on latest NOSH - 79,954
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 278.48 218.09 218.09 222.32 195.60 196.74 222.19 3.83%
EPS 5.12 3.83 3.83 3.86 5.07 -16.88 4.34 2.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4221 0.3953 0.00 0.3168 0.3038 0.2457 0.3174 4.86%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.455 0.32 0.42 0.42 0.41 0.43 0.56 -
P/RPS 0.11 0.10 0.09 0.08 0.09 0.10 0.11 0.00%
P/EPS 5.95 5.59 4.90 4.86 3.62 -1.14 5.77 0.51%
EY 16.79 17.88 20.42 20.57 27.66 -87.86 17.32 -0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.54 0.00 0.59 0.60 0.78 0.79 -1.53%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 27/03/13 30/03/12 29/03/11 29/03/10 31/03/09 26/03/08 -
Price 0.48 0.33 0.48 0.40 0.47 0.40 0.53 -
P/RPS 0.12 0.10 0.10 0.08 0.11 0.09 0.11 1.45%
P/EPS 6.28 5.77 5.60 4.63 4.14 -1.06 5.46 2.35%
EY 15.92 17.34 17.87 21.60 24.13 -94.45 18.30 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.00 0.56 0.69 0.73 0.75 0.22%

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