[ARANK] YoY Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 45.17%
YoY- 150.35%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 303,744 296,705 299,366 271,163 244,187 327,542 198,853 7.30%
PBT 5,980 5,801 5,814 6,588 -13,071 6,575 5,934 0.12%
Tax -586 -523 -824 0 -14 -546 -758 -4.19%
NP 5,394 5,278 4,990 6,588 -13,085 6,029 5,176 0.68%
-
NP to SH 5,473 5,278 4,990 6,588 -13,085 6,029 5,176 0.93%
-
Tax Rate 9.80% 9.02% 14.17% 0.00% - 8.30% 12.77% -
Total Cost 298,350 291,427 294,376 264,575 257,272 321,513 193,677 7.45%
-
Net Worth 73,200 64,000 58,376 55,966 46,389 59,170 53,600 5.32%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 73,200 64,000 58,376 55,966 46,389 59,170 53,600 5.32%
NOSH 120,000 80,000 79,967 79,951 79,981 79,960 80,000 6.98%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 1.78% 1.78% 1.67% 2.43% -5.36% 1.84% 2.60% -
ROE 7.48% 8.25% 8.55% 11.77% -28.21% 10.19% 9.66% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 253.12 370.88 374.36 339.16 305.30 409.63 248.57 0.30%
EPS 4.56 6.60 6.24 8.24 -16.36 7.54 6.47 -5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.80 0.73 0.70 0.58 0.74 0.67 -1.55%
Adjusted Per Share Value based on latest NOSH - 80,078
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 169.92 165.98 167.47 151.70 136.60 183.24 111.24 7.30%
EPS 3.06 2.95 2.79 3.69 -7.32 3.37 2.90 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.358 0.3266 0.3131 0.2595 0.331 0.2999 5.32%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.30 0.43 0.45 0.59 0.38 0.56 0.78 -
P/RPS 0.12 0.12 0.12 0.17 0.12 0.14 0.31 -14.61%
P/EPS 6.58 6.52 7.21 7.16 -2.32 7.43 12.06 -9.59%
EY 15.20 15.34 13.87 13.97 -43.05 13.46 8.29 10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.62 0.84 0.66 0.76 1.16 -13.36%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 26/06/13 22/06/12 24/06/11 28/06/10 29/06/09 25/06/08 26/06/07 -
Price 0.35 0.41 0.40 0.50 0.34 0.50 0.65 -
P/RPS 0.14 0.11 0.11 0.15 0.11 0.12 0.26 -9.79%
P/EPS 7.67 6.21 6.41 6.07 -2.08 6.63 10.05 -4.40%
EY 13.03 16.09 15.60 16.48 -48.12 15.08 9.95 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.55 0.71 0.59 0.68 0.97 -8.47%

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