[RANHILL_OLD] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 19.41%
YoY- -37.32%
View:
Show?
Cumulative Result
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,072,635 0 1,476,567 1,700,323 1,373,624 1,113,469 1,093,634 -0.18%
PBT 139,257 0 142,426 150,965 157,400 199,669 121,441 1.31%
Tax -48,254 0 -50,918 -65,006 -58,225 -44,660 -39,974 1.80%
NP 91,003 0 91,508 85,959 99,175 155,009 81,467 1.05%
-
NP to SH 58,815 0 36,490 18,096 28,872 91,295 41,807 3.30%
-
Tax Rate 34.65% - 35.75% 43.06% 36.99% 22.37% 32.92% -
Total Cost 981,632 0 1,385,059 1,614,364 1,274,449 958,460 1,012,167 -0.29%
-
Net Worth 577,488 0 704,716 0 1,141,729 1,015,052 985,450 -4.95%
Dividend
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 577,488 0 704,716 0 1,141,729 1,015,052 985,450 -4.95%
NOSH 888,444 600,000 597,217 595,742 597,763 597,089 597,242 3.85%
Ratio Analysis
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.48% 0.00% 6.20% 5.06% 7.22% 13.92% 7.45% -
ROE 10.18% 0.00% 5.18% 0.00% 2.53% 8.99% 4.24% -
Per Share
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 120.73 0.00 247.24 285.41 229.79 186.48 183.11 -3.88%
EPS 6.62 0.00 6.11 3.03 4.83 15.29 7.00 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 1.18 0.00 1.91 1.70 1.65 -8.48%
Adjusted Per Share Value based on latest NOSH - 598,536
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 120.44 0.00 165.80 190.92 154.24 125.03 122.80 -0.18%
EPS 6.60 0.00 4.10 2.03 3.24 10.25 4.69 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6484 0.00 0.7913 0.00 1.282 1.1398 1.1065 -4.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/11/11 14/11/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.895 0.895 0.79 0.73 1.61 1.27 1.35 -
P/RPS 0.74 0.00 0.32 0.26 0.70 0.68 0.74 0.00%
P/EPS 13.52 0.00 12.93 24.03 33.33 8.31 19.29 -3.32%
EY 7.40 0.00 7.73 4.16 3.00 12.04 5.19 3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.67 0.00 0.84 0.75 0.82 5.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 14/11/11 - 27/05/10 22/05/09 30/05/08 24/05/07 01/06/06 -
Price 0.895 0.00 0.69 0.92 1.35 1.74 1.32 -
P/RPS 0.74 0.00 0.28 0.32 0.59 0.93 0.72 0.26%
P/EPS 13.52 0.00 11.29 30.29 27.95 11.38 18.86 -3.11%
EY 7.40 0.00 8.86 3.30 3.58 8.79 5.30 3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 0.58 0.00 0.71 1.02 0.80 5.32%

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