[ARANK] YoY Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 42.28%
YoY- -317.03%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 395,606 399,154 361,550 325,582 436,722 265,137 224,184 9.91%
PBT 7,734 7,752 8,784 -17,428 8,766 7,912 8,344 -1.25%
Tax -697 -1,098 0 -18 -728 -1,010 -1,642 -13.29%
NP 7,037 6,653 8,784 -17,446 8,038 6,901 6,701 0.81%
-
NP to SH 7,037 6,653 8,784 -17,446 8,038 6,901 6,701 0.81%
-
Tax Rate 9.01% 14.16% 0.00% - 8.30% 12.77% 19.68% -
Total Cost 388,569 392,501 352,766 343,029 428,684 258,236 217,482 10.14%
-
Net Worth 64,000 58,376 55,966 46,389 59,170 53,600 49,619 4.32%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 64,000 58,376 55,966 46,389 59,170 53,600 49,619 4.32%
NOSH 80,000 79,967 79,951 79,981 79,960 80,000 80,031 -0.00%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 1.78% 1.67% 2.43% -5.36% 1.84% 2.60% 2.99% -
ROE 11.00% 11.40% 15.70% -37.61% 13.59% 12.88% 13.51% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 494.51 499.14 452.21 407.07 546.18 331.42 280.12 9.92%
EPS 8.80 8.32 10.99 -21.81 10.05 8.63 8.37 0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.73 0.70 0.58 0.74 0.67 0.62 4.33%
Adjusted Per Share Value based on latest NOSH - 79,881
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 221.31 223.30 202.26 182.14 244.31 148.32 125.41 9.91%
EPS 3.94 3.72 4.91 -9.76 4.50 3.86 3.75 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.3266 0.3131 0.2595 0.331 0.2999 0.2776 4.32%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.43 0.45 0.59 0.38 0.56 0.78 0.81 -
P/RPS 0.09 0.09 0.13 0.09 0.10 0.24 0.29 -17.70%
P/EPS 4.89 5.41 5.37 -1.74 5.57 9.04 9.67 -10.73%
EY 20.46 18.49 18.62 -57.40 17.95 11.06 10.34 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.84 0.66 0.76 1.16 1.31 -13.71%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 22/06/12 24/06/11 28/06/10 29/06/09 25/06/08 26/06/07 28/06/06 -
Price 0.41 0.40 0.50 0.34 0.50 0.65 0.80 -
P/RPS 0.08 0.08 0.11 0.08 0.09 0.20 0.29 -19.30%
P/EPS 4.66 4.81 4.55 -1.56 4.97 7.53 9.55 -11.26%
EY 21.46 20.80 21.97 -64.16 20.11 13.27 10.47 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.71 0.59 0.68 0.97 1.29 -14.31%

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