[RANHILL_OLD] YoY Cumulative 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- 358.55%
YoY- -74.98%
View:
Show?
Cumulative Result
30/06/16 30/06/15 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 701,794 0 1,061,924 1,127,087 944,194 770,101 724,894 -0.30%
PBT 92,556 0 98,974 115,536 147,563 138,313 76,061 1.88%
Tax -29,231 0 -38,651 -46,372 -38,052 -31,893 -19,920 3.71%
NP 63,325 0 60,323 69,164 109,511 106,420 56,141 1.15%
-
NP to SH 44,673 0 22,815 15,155 60,574 67,377 30,751 3.61%
-
Tax Rate 31.58% - 39.05% 40.14% 25.79% 23.06% 26.19% -
Total Cost 638,469 0 1,001,601 1,057,923 834,683 663,681 668,753 -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 7.86% 0.00% 3.47% 0.00% 5.12% 6.80% 2.27% -
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 79.02 0.00 177.80 189.75 158.06 128.93 121.40 -4.00%
EPS 5.03 0.00 3.82 2.54 10.14 11.28 5.15 -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 78.80 0.00 119.24 126.56 106.02 86.47 81.40 -0.30%
EPS 5.02 0.00 2.56 1.70 6.80 7.57 3.45 3.63%
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 1.13 0.00 0.47 0.39 1.56 0.98 0.64 5.56%
P/EPS 17.79 0.00 21.73 29.00 24.36 11.17 15.15 1.54%
EY 5.62 0.00 4.60 3.45 4.11 8.95 6.60 -1.51%
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 1.13 0.00 0.45 0.43 1.09 1.09 1.20 -0.57%
P/EPS 17.79 0.00 20.94 31.75 16.96 12.41 28.35 -4.33%
EY 5.62 0.00 4.78 3.15 5.90 8.06 3.53 4.52%
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