[ARANK] YoY Quarter Result on 31-Jan-2011 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jan-2011 [#2]
Profit Trend
QoQ- 1.93%
YoY- -21.02%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 123,814 105,991 105,991 103,843 86,891 58,599 104,630 2.84%
PBT 2,922 2,006 2,006 1,947 2,207 -15,461 2,184 4.96%
Tax -576 -150 -150 -204 0 32 -162 23.51%
NP 2,346 1,856 1,856 1,743 2,207 -15,429 2,022 2.50%
-
NP to SH 2,221 1,860 1,856 1,743 2,207 -15,429 2,022 1.57%
-
Tax Rate 19.71% 7.48% 7.48% 10.48% 0.00% - 7.42% -
Total Cost 121,468 104,135 104,135 102,100 84,684 74,028 102,608 2.84%
-
Net Worth 75,599 70,799 0 56,767 54,375 43,991 56,743 4.89%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 75,599 70,799 0 56,767 54,375 43,991 56,743 4.89%
NOSH 120,000 120,000 80,044 79,954 79,963 79,984 79,920 7.00%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 1.89% 1.75% 1.75% 1.68% 2.54% -26.33% 1.93% -
ROE 2.94% 2.63% 0.00% 3.07% 4.06% -35.07% 3.56% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 103.18 88.33 132.42 129.88 108.66 73.26 130.92 -3.88%
EPS 1.85 1.55 1.55 2.18 2.76 -19.29 2.53 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.00 0.71 0.68 0.55 0.71 -1.97%
Adjusted Per Share Value based on latest NOSH - 79,954
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 69.26 59.29 59.29 58.09 48.61 32.78 58.53 2.84%
EPS 1.24 1.04 1.04 0.98 1.23 -8.63 1.13 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4229 0.3961 0.00 0.3176 0.3042 0.2461 0.3174 4.89%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.455 0.32 0.42 0.42 0.41 0.43 0.56 -
P/RPS 0.44 0.36 0.32 0.32 0.38 0.59 0.43 0.38%
P/EPS 24.58 20.65 18.11 19.27 14.86 -2.23 22.13 1.76%
EY 4.07 4.84 5.52 5.19 6.73 -44.86 4.52 -1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.54 0.00 0.59 0.60 0.78 0.79 -1.53%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 26/03/14 27/03/13 30/03/12 29/03/11 29/03/10 31/03/09 26/03/08 -
Price 0.48 0.33 0.48 0.40 0.47 0.40 0.53 -
P/RPS 0.47 0.37 0.36 0.31 0.43 0.55 0.40 2.72%
P/EPS 25.93 21.29 20.70 18.35 17.03 -2.07 20.95 3.61%
EY 3.86 4.70 4.83 5.45 5.87 -48.23 4.77 -3.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.56 0.00 0.56 0.69 0.73 0.75 0.22%

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