[ARANK] QoQ Quarter Result on 31-Jan-2012 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 15.35%
YoY- 6.48%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 89,331 103,728 99,606 105,991 100,264 121,644 100,255 -7.37%
PBT 1,857 2,030 2,010 2,006 1,830 2,232 1,705 5.83%
Tax -284 -102 -150 -150 -221 -140 -168 41.68%
NP 1,573 1,928 1,860 1,856 1,609 2,092 1,537 1.54%
-
NP to SH 1,573 1,928 1,860 1,856 1,609 2,092 1,537 1.54%
-
Tax Rate 15.29% 5.02% 7.46% 7.48% 12.08% 6.27% 9.85% -
Total Cost 87,758 101,800 97,746 104,135 98,655 119,552 98,718 -7.51%
-
Net Worth 71,199 65,599 64,000 0 62,438 60,683 58,438 14.00%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - 23 - - - 23 - -
Div Payout % - 1.24% - - - 1.15% - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 71,199 65,599 64,000 0 62,438 60,683 58,438 14.00%
NOSH 80,000 80,000 80,000 80,044 80,049 79,847 80,052 -0.04%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 1.76% 1.86% 1.87% 1.75% 1.60% 1.72% 1.53% -
ROE 2.21% 2.94% 2.91% 0.00% 2.58% 3.45% 2.63% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 111.66 129.66 124.51 132.42 125.25 152.35 125.24 -7.33%
EPS 1.97 2.41 2.33 1.55 2.01 2.62 1.92 1.72%
DPS 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.89 0.82 0.80 0.00 0.78 0.76 0.73 14.05%
Adjusted Per Share Value based on latest NOSH - 80,044
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 49.97 58.03 55.72 59.29 56.09 68.05 56.09 -7.38%
EPS 0.88 1.08 1.04 1.04 0.90 1.17 0.86 1.53%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.3983 0.367 0.358 0.00 0.3493 0.3395 0.3269 14.00%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.56 0.45 0.43 0.42 0.405 0.41 0.45 -
P/RPS 0.50 0.35 0.35 0.32 0.32 0.27 0.36 24.35%
P/EPS 28.48 18.67 18.49 18.11 20.15 15.65 23.44 13.79%
EY 3.51 5.36 5.41 5.52 4.96 6.39 4.27 -12.19%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.63 0.55 0.54 0.00 0.52 0.54 0.62 1.06%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 20/12/12 27/09/12 22/06/12 30/03/12 07/12/11 28/09/11 24/06/11 -
Price 0.56 0.44 0.41 0.48 0.45 0.40 0.40 -
P/RPS 0.50 0.34 0.33 0.36 0.36 0.26 0.32 34.47%
P/EPS 28.48 18.26 17.63 20.70 22.39 15.27 20.83 23.07%
EY 3.51 5.48 5.67 4.83 4.47 6.55 4.80 -18.75%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.63 0.54 0.51 0.00 0.58 0.53 0.55 9.43%

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