[RANHILL_OLD] YoY Quarter Result on 31-Mar-2007 [#3]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -13.19%
YoY- 116.35%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 414,644 573,235 429,431 343,368 368,740 414,704 242,740 9.32%
PBT 43,451 35,428 9,836 61,028 45,379 20,426 21,516 12.42%
Tax -12,266 -18,634 -20,173 -12,440 -20,054 -19,106 -9,002 5.28%
NP 31,185 16,794 -10,337 48,588 25,325 1,320 12,514 16.42%
-
NP to SH 13,676 2,940 -31,703 23,917 11,055 1,320 12,514 1.49%
-
Tax Rate 28.23% 52.60% 205.09% 20.38% 44.19% 93.54% 41.84% -
Total Cost 383,459 556,441 439,768 294,780 343,415 413,384 230,226 8.87%
-
Net Worth 704,702 0 1,140,352 1,016,515 985,986 917,999 295,074 15.60%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 704,702 0 1,140,352 1,016,515 985,986 917,999 295,074 15.60%
NOSH 597,205 598,536 597,043 597,950 597,567 600,000 118,503 30.92%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.52% 2.93% -2.41% 14.15% 6.87% 0.32% 5.16% -
ROE 1.94% 0.00% -2.78% 2.35% 1.12% 0.14% 4.24% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 69.43 95.77 71.93 57.42 61.71 69.12 204.84 -16.49%
EPS 2.29 0.50 -5.31 4.00 1.85 0.22 10.56 -22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.00 1.91 1.70 1.65 1.53 2.49 -11.69%
Adjusted Per Share Value based on latest NOSH - 597,950
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 46.56 64.37 48.22 38.56 41.40 46.57 27.26 9.32%
EPS 1.54 0.33 -3.56 2.69 1.24 0.15 1.41 1.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7913 0.00 1.2805 1.1414 1.1071 1.0308 0.3313 15.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.79 0.73 1.61 1.27 1.35 1.80 8.25 -
P/RPS 1.14 0.76 2.24 2.21 2.19 2.60 4.03 -18.97%
P/EPS 34.50 148.62 -30.32 31.75 72.97 818.18 78.12 -12.72%
EY 2.90 0.67 -3.30 3.15 1.37 0.12 1.28 14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.84 0.75 0.82 1.18 3.31 -23.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 22/05/09 30/05/08 24/05/07 01/06/06 31/05/05 24/05/04 -
Price 0.69 0.92 1.35 1.74 1.32 1.37 6.85 -
P/RPS 0.99 0.96 1.88 3.03 2.14 1.98 3.34 -18.33%
P/EPS 30.13 187.30 -25.42 43.50 71.35 622.73 64.87 -11.99%
EY 3.32 0.53 -3.93 2.30 1.40 0.16 1.54 13.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.71 1.02 0.80 0.90 2.75 -22.83%

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