[RANHILL_OLD] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -81.7%
YoY- -46.3%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 443,239 501,030 511,331 552,227 379,002 473,418 213,122 12.97%
PBT 48,737 52,951 59,758 71,421 75,716 37,354 23,307 13.07%
Tax -15,404 -27,956 -28,111 -24,380 -14,601 -9,412 -10,656 6.33%
NP 33,333 24,995 31,647 47,041 61,115 27,942 12,651 17.51%
-
NP to SH 15,636 8,381 3,305 21,386 39,827 13,054 12,651 3.59%
-
Tax Rate 31.61% 52.80% 47.04% 34.14% 19.28% 25.20% 45.72% -
Total Cost 409,906 476,035 479,684 505,186 317,887 445,476 200,471 12.65%
-
Net Worth 722,120 596,534 468,709 1,135,011 973,283 929,873 312,721 14.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 722,120 596,534 468,709 1,135,011 973,283 929,873 312,721 14.96%
NOSH 596,793 596,534 600,909 597,374 597,106 596,073 118,455 30.91%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.52% 4.99% 6.19% 8.52% 16.13% 5.90% 5.94% -
ROE 2.17% 1.40% 0.71% 1.88% 4.09% 1.40% 4.05% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 74.27 83.99 85.09 92.44 63.47 79.42 179.92 -13.70%
EPS 2.62 1.40 0.55 3.58 6.67 2.19 10.68 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 0.78 1.90 1.63 1.56 2.64 -12.18%
Adjusted Per Share Value based on latest NOSH - 597,374
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.77 56.26 57.42 62.01 42.56 53.16 23.93 12.97%
EPS 1.76 0.94 0.37 2.40 4.47 1.47 1.42 3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8108 0.6698 0.5263 1.2745 1.0929 1.0441 0.3511 14.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.78 0.93 0.71 3.00 1.10 0.94 6.55 -
P/RPS 1.05 1.11 0.83 3.25 1.73 1.18 3.64 -18.70%
P/EPS 29.77 66.19 129.09 83.80 16.49 42.92 61.33 -11.34%
EY 3.36 1.51 0.77 1.19 6.06 2.33 1.63 12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.93 0.91 1.58 0.67 0.60 2.48 -20.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 20/11/09 20/11/08 26/11/07 21/11/06 24/11/05 29/11/04 -
Price 0.78 0.88 0.62 2.42 1.15 0.77 6.45 -
P/RPS 1.05 1.05 0.73 2.62 1.81 0.97 3.58 -18.48%
P/EPS 29.77 62.64 112.73 67.60 17.24 35.16 60.39 -11.11%
EY 3.36 1.60 0.89 1.48 5.80 2.84 1.66 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.88 0.79 1.27 0.71 0.49 2.44 -19.98%

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