[ARANK] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -236.53%
YoY- -229.71%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 428,154 388,404 339,992 455,540 337,207 281,690 169,543 16.68%
PBT 7,773 7,847 8,789 -9,222 8,782 8,054 9,996 -4.10%
Tax -679 -2,710 2,623 -851 -1,016 -959 -1,620 -13.48%
NP 7,094 5,137 11,412 -10,073 7,766 7,095 8,376 -2.72%
-
NP to SH 7,094 5,137 11,412 -10,073 7,766 7,095 8,376 -2.72%
-
Tax Rate 8.74% 34.54% -29.84% - 11.57% 11.91% 16.21% -
Total Cost 421,060 383,267 328,580 465,613 329,441 274,595 161,167 17.34%
-
Net Worth 0 56,767 54,375 43,991 56,743 51,871 47,840 -
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 23 15 - - 2,796 2,798 2,794 -55.04%
Div Payout % 0.34% 0.31% - - 36.01% 39.44% 33.36% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 0 56,767 54,375 43,991 56,743 51,871 47,840 -
NOSH 80,044 79,954 79,963 79,984 79,920 79,801 79,733 0.06%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 1.66% 1.32% 3.36% -2.21% 2.30% 2.52% 4.94% -
ROE 0.00% 9.05% 20.99% -22.90% 13.69% 13.68% 17.51% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 534.90 485.78 425.18 569.54 421.93 352.99 212.64 16.61%
EPS 8.86 6.42 14.27 -12.59 9.72 8.89 10.51 -2.80%
DPS 0.03 0.02 0.00 0.00 3.50 3.50 3.50 -54.74%
NAPS 0.00 0.71 0.68 0.55 0.71 0.65 0.60 -
Adjusted Per Share Value based on latest NOSH - 79,984
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 239.03 216.84 189.81 254.32 188.26 157.26 94.65 16.68%
EPS 3.96 2.87 6.37 -5.62 4.34 3.96 4.68 -2.74%
DPS 0.01 0.01 0.00 0.00 1.56 1.56 1.56 -56.88%
NAPS 0.00 0.3169 0.3036 0.2456 0.3168 0.2896 0.2671 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.42 0.42 0.41 0.43 0.56 0.78 0.87 -
P/RPS 0.08 0.09 0.10 0.08 0.13 0.22 0.41 -23.83%
P/EPS 4.74 6.54 2.87 -3.41 5.76 8.77 8.28 -8.87%
EY 21.10 15.30 34.81 -29.29 17.35 11.40 12.07 9.75%
DY 0.07 0.05 0.00 0.00 6.25 4.49 4.03 -49.09%
P/NAPS 0.00 0.59 0.60 0.78 0.79 1.20 1.45 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 29/03/11 29/03/10 31/03/09 26/03/08 29/03/07 29/03/06 -
Price 0.48 0.40 0.47 0.40 0.53 0.79 0.83 -
P/RPS 0.09 0.08 0.11 0.07 0.13 0.22 0.39 -21.67%
P/EPS 5.42 6.23 3.29 -3.18 5.45 8.89 7.90 -6.08%
EY 18.46 16.06 30.36 -31.48 18.33 11.25 12.66 6.48%
DY 0.06 0.05 0.00 0.00 6.60 4.43 4.22 -50.76%
P/NAPS 0.00 0.56 0.69 0.73 0.75 1.22 1.38 -

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