[RANHILL_OLD] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[RANHILL_OLD] RANHILL BHD - OLD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -87.04%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
RANHILL_OLD's Result
RANHILL_OLD's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 251,475 473,418 536,633 414,704 327,792 213,122 190,389 20.32%
PBT 38,707 37,354 23,272 20,426 28,842 23,307 19,329 58.67%
Tax -10,508 -9,412 989 -19,106 -18,659 -10,656 -5,935 46.20%
NP 28,199 27,942 24,261 1,320 10,183 12,651 13,394 64.04%
-
NP to SH 17,697 13,054 8,979 1,320 10,183 12,651 13,394 20.34%
-
Tax Rate 27.15% 25.20% -4.25% 93.54% 64.69% 45.72% 30.71% -
Total Cost 223,276 445,476 512,372 413,384 317,609 200,471 176,995 16.69%
-
Net Worth 1,357,168 929,873 921,843 917,999 865,555 312,721 301,068 172.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 8,979 - 18,857 - - -
Div Payout % - - 100.00% - 185.19% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,357,168 929,873 921,843 917,999 865,555 312,721 301,068 172.13%
NOSH 597,871 596,073 598,600 600,000 188,574 118,455 118,530 193.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.21% 5.90% 4.52% 0.32% 3.11% 5.94% 7.04% -
ROE 1.30% 1.40% 0.97% 0.14% 1.18% 4.05% 4.45% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.06 79.42 89.65 69.12 173.83 179.92 160.62 -58.96%
EPS 2.96 2.19 1.50 0.22 5.40 10.68 11.30 -58.96%
DPS 0.00 0.00 1.50 0.00 10.00 0.00 0.00 -
NAPS 2.27 1.56 1.54 1.53 4.59 2.64 2.54 -7.19%
Adjusted Per Share Value based on latest NOSH - 600,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.24 53.16 60.26 46.57 36.81 23.93 21.38 20.32%
EPS 1.99 1.47 1.01 0.15 1.14 1.42 1.50 20.67%
DPS 0.00 0.00 1.01 0.00 2.12 0.00 0.00 -
NAPS 1.5239 1.0441 1.0351 1.0308 0.9719 0.3511 0.3381 172.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.94 1.26 1.80 6.85 6.55 6.25 -
P/RPS 1.85 1.18 1.41 2.60 3.94 3.64 3.89 -38.98%
P/EPS 26.35 42.92 84.00 818.18 126.85 61.33 55.31 -38.91%
EY 3.79 2.33 1.19 0.12 0.79 1.63 1.81 63.45%
DY 0.00 0.00 1.19 0.00 1.46 0.00 0.00 -
P/NAPS 0.34 0.60 0.82 1.18 1.49 2.48 2.46 -73.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 24/11/05 26/08/05 31/05/05 25/02/05 29/11/04 25/08/04 -
Price 1.46 0.77 1.17 1.37 2.12 6.45 6.25 -
P/RPS 3.47 0.97 1.31 1.98 1.22 3.58 3.89 -7.31%
P/EPS 49.32 35.16 78.00 622.73 39.26 60.39 55.31 -7.33%
EY 2.03 2.84 1.28 0.16 2.55 1.66 1.81 7.92%
DY 0.00 0.00 1.28 0.00 4.72 0.00 0.00 -
P/NAPS 0.64 0.49 0.76 0.90 0.46 2.44 2.46 -59.14%

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