[RANHILL_OLD] QoQ Cumulative Quarter Result on 30-Jun-2010

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010
Profit Trend
QoQ- -57.96%
YoY- -93.13%
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,491,922 1,010,519 443,239 2,120,716 1,476,567 1,061,924 501,030 107.11%
PBT 134,402 96,216 48,737 167,443 142,426 98,974 52,951 86.18%
Tax -42,739 -32,771 -15,404 -57,291 -50,918 -38,651 -27,956 32.74%
NP 91,663 63,445 33,333 110,152 91,508 60,323 24,995 137.99%
-
NP to SH 39,870 29,859 15,636 15,339 36,490 22,815 8,381 183.12%
-
Tax Rate 31.80% 34.06% 31.61% 34.22% 35.75% 39.05% 52.80% -
Total Cost 1,400,259 947,074 409,906 2,010,564 1,385,059 1,001,601 476,035 105.43%
-
Net Worth 746,070 746,475 722,120 669,525 704,716 656,976 596,534 16.09%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 746,070 746,475 722,120 669,525 704,716 656,976 596,534 16.09%
NOSH 596,856 597,180 596,793 597,790 597,217 597,251 596,534 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.14% 6.28% 7.52% 5.19% 6.20% 5.68% 4.99% -
ROE 5.34% 4.00% 2.17% 2.29% 5.18% 3.47% 1.40% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 249.96 169.22 74.27 354.76 247.24 177.80 83.99 107.03%
EPS 6.68 5.00 2.62 2.57 6.11 3.82 1.40 183.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.21 1.12 1.18 1.10 1.00 16.05%
Adjusted Per Share Value based on latest NOSH - 596,798
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 167.52 113.47 49.77 238.13 165.80 119.24 56.26 107.10%
EPS 4.48 3.35 1.76 1.72 4.10 2.56 0.94 183.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8377 0.8382 0.8108 0.7518 0.7913 0.7377 0.6698 16.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.74 0.88 0.78 0.72 0.79 0.83 0.93 -
P/RPS 0.30 0.52 1.05 0.20 0.32 0.47 1.11 -58.23%
P/EPS 11.08 17.60 29.77 28.06 12.93 21.73 66.19 -69.65%
EY 9.03 5.68 3.36 3.56 7.73 4.60 1.51 229.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.64 0.64 0.67 0.75 0.93 -26.18%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 01/03/11 30/11/10 30/08/10 27/05/10 23/02/10 20/11/09 -
Price 0.715 0.72 0.78 0.77 0.69 0.80 0.88 -
P/RPS 0.29 0.43 1.05 0.22 0.28 0.45 1.05 -57.62%
P/EPS 10.70 14.40 29.77 30.01 11.29 20.94 62.64 -69.24%
EY 9.34 6.94 3.36 3.33 8.86 4.78 1.60 224.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.64 0.69 0.58 0.73 0.88 -25.15%

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