[ARANK] QoQ Annualized 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- 0.96%
YoY- -23.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 401,056 421,010 399,154 398,222 381,072 364,476 361,550 7.13%
PBT 7,320 8,046 7,752 8,218 8,648 8,276 8,784 -11.41%
Tax -884 -964 -1,098 -1,312 -1,808 -2,054 0 -
NP 6,436 7,082 6,653 6,906 6,840 6,222 8,784 -18.68%
-
NP to SH 6,436 7,082 6,653 6,906 6,840 6,222 8,784 -18.68%
-
Tax Rate 12.08% 11.98% 14.16% 15.96% 20.91% 24.82% 0.00% -
Total Cost 394,620 413,928 392,501 391,316 374,232 358,254 352,766 7.73%
-
Net Worth 62,438 60,817 58,376 56,750 57,532 55,982 55,966 7.54%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - 24 - - - 15 - -
Div Payout % - 0.34% - - - 0.26% - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 62,438 60,817 58,376 56,750 57,532 55,982 55,966 7.54%
NOSH 80,049 80,022 79,967 79,930 79,906 79,974 79,951 0.08%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 1.60% 1.68% 1.67% 1.73% 1.79% 1.71% 2.43% -
ROE 10.31% 11.64% 11.40% 12.17% 11.89% 11.11% 15.70% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 501.01 526.11 499.14 498.21 476.90 455.74 452.21 7.05%
EPS 8.04 8.85 8.32 8.64 8.56 7.78 10.99 -18.76%
DPS 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.78 0.76 0.73 0.71 0.72 0.70 0.70 7.45%
Adjusted Per Share Value based on latest NOSH - 79,954
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 224.36 235.52 223.30 222.78 213.18 203.90 202.26 7.13%
EPS 3.60 3.96 3.72 3.86 3.83 3.48 4.91 -18.64%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3493 0.3402 0.3266 0.3175 0.3219 0.3132 0.3131 7.54%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.405 0.41 0.45 0.42 0.44 0.51 0.59 -
P/RPS 0.08 0.08 0.09 0.08 0.09 0.11 0.13 -27.58%
P/EPS 5.04 4.63 5.41 4.86 5.14 6.56 5.37 -4.12%
EY 19.85 21.59 18.49 20.57 19.45 15.25 18.62 4.34%
DY 0.00 0.07 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.52 0.54 0.62 0.59 0.61 0.73 0.84 -27.30%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 07/12/11 28/09/11 24/06/11 29/03/11 10/12/10 04/11/10 28/06/10 -
Price 0.45 0.40 0.40 0.40 0.46 0.46 0.50 -
P/RPS 0.09 0.08 0.08 0.08 0.10 0.10 0.11 -12.48%
P/EPS 5.60 4.52 4.81 4.63 5.37 5.91 4.55 14.80%
EY 17.87 22.13 20.80 21.60 18.61 16.91 21.97 -12.83%
DY 0.00 0.07 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 0.58 0.53 0.55 0.56 0.64 0.66 0.71 -12.58%

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