[ARANK] YoY TTM Result on 31-Jul-2010 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -45.58%
YoY- 175.51%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
TTM Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 431,498 409,589 421,010 364,476 341,007 478,330 278,642 7.55%
PBT 8,458 7,876 8,046 8,276 -10,847 10,093 8,606 -0.28%
Tax -1,064 -623 -964 -2,054 2,607 -1,169 -1,177 -1.66%
NP 7,394 7,253 7,082 6,222 -8,240 8,924 7,429 -0.07%
-
NP to SH 7,319 7,253 7,082 6,222 -8,240 8,924 7,429 -0.24%
-
Tax Rate 12.58% 7.91% 11.98% 24.82% - 11.58% 13.68% -
Total Cost 424,104 402,336 413,928 358,254 349,247 469,406 271,213 7.72%
-
Net Worth 74,244 46,399 60,683 55,695 51,168 62,378 55,925 4.83%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div 2,694 2,400 23 15 15 2,799 2,796 -0.61%
Div Payout % 36.81% 33.09% 0.34% 0.26% 0.00% 31.37% 37.64% -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 74,244 46,399 60,683 55,695 51,168 62,378 55,925 4.83%
NOSH 120,000 80,000 79,847 79,565 79,950 79,972 79,893 7.00%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 1.71% 1.77% 1.68% 1.71% -2.42% 1.87% 2.67% -
ROE 9.86% 15.63% 11.67% 11.17% -16.10% 14.31% 13.28% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 360.33 511.99 527.27 458.08 426.52 598.12 348.77 0.54%
EPS 6.11 9.07 8.87 7.82 -10.31 11.16 9.30 -6.75%
DPS 2.25 3.00 0.03 0.02 0.02 3.50 3.50 -7.09%
NAPS 0.62 0.58 0.76 0.70 0.64 0.78 0.70 -2.00%
Adjusted Per Share Value based on latest NOSH - 79,565
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 241.39 229.13 235.52 203.90 190.77 267.59 155.88 7.55%
EPS 4.09 4.06 3.96 3.48 -4.61 4.99 4.16 -0.28%
DPS 1.51 1.34 0.01 0.01 0.01 1.57 1.56 -0.54%
NAPS 0.4153 0.2596 0.3395 0.3116 0.2862 0.349 0.3129 4.82%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.42 0.45 0.41 0.51 0.35 0.51 0.66 -
P/RPS 0.12 0.09 0.08 0.11 0.08 0.09 0.19 -7.36%
P/EPS 6.87 4.96 4.62 6.52 -3.40 4.57 7.10 -0.54%
EY 14.55 20.15 21.63 15.33 -29.45 21.88 14.09 0.53%
DY 5.36 6.67 0.07 0.04 0.06 6.86 5.30 0.18%
P/NAPS 0.68 0.78 0.54 0.73 0.55 0.65 0.94 -5.24%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 30/09/13 27/09/12 28/09/11 04/11/10 29/09/09 22/09/08 27/09/07 -
Price 0.435 0.44 0.40 0.46 0.40 0.50 0.54 -
P/RPS 0.12 0.09 0.08 0.10 0.09 0.08 0.15 -3.64%
P/EPS 7.12 4.85 4.51 5.88 -3.88 4.48 5.81 3.44%
EY 14.05 20.61 22.17 17.00 -25.77 22.32 17.22 -3.33%
DY 5.17 6.82 0.07 0.04 0.05 7.00 6.48 -3.69%
P/NAPS 0.70 0.76 0.53 0.66 0.63 0.64 0.77 -1.57%

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