[ARANK] YoY Annualized 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- 6.68%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 505,120 498,812 390,644 390,644 398,222 350,366 352,396 6.18%
PBT 11,858 11,510 7,726 7,726 8,218 9,076 -30,196 -
Tax -1,790 -1,922 -868 -868 -1,312 0 -32 95.50%
NP 10,068 9,588 6,858 6,858 6,906 9,076 -30,228 -
-
NP to SH 9,624 9,170 6,866 6,866 6,906 9,076 -30,228 -
-
Tax Rate 15.10% 16.70% 11.23% 11.23% 15.96% 0.00% - -
Total Cost 495,052 489,224 383,786 383,786 391,316 341,290 382,624 4.38%
-
Net Worth 82,799 75,599 70,799 0 56,750 54,423 44,005 11.10%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 82,799 75,599 70,799 0 56,750 54,423 44,005 11.10%
NOSH 120,000 120,000 120,000 80,046 79,930 80,035 80,010 6.98%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 1.99% 1.92% 1.76% 1.76% 1.73% 2.59% -8.58% -
ROE 11.62% 12.13% 9.70% 0.00% 12.17% 16.68% -68.69% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 420.93 415.68 325.54 488.02 498.21 437.76 440.44 -0.75%
EPS 8.02 7.64 5.72 5.72 8.64 11.34 -37.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.63 0.59 0.00 0.71 0.68 0.55 3.85%
Adjusted Per Share Value based on latest NOSH - 80,044
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 282.58 279.05 218.54 218.54 222.78 196.00 197.14 6.18%
EPS 5.38 5.13 3.84 3.84 3.86 5.08 -16.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4632 0.4229 0.3961 0.00 0.3175 0.3045 0.2462 11.10%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.535 0.455 0.32 0.42 0.42 0.41 0.43 -
P/RPS 0.13 0.11 0.10 0.09 0.08 0.09 0.10 4.46%
P/EPS 6.67 5.95 5.59 4.90 4.86 3.62 -1.14 -
EY 14.99 16.79 17.88 20.42 20.57 27.66 -87.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.54 0.00 0.59 0.60 0.78 0.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 26/03/14 27/03/13 30/03/12 29/03/11 29/03/10 31/03/09 -
Price 0.545 0.48 0.33 0.48 0.40 0.47 0.40 -
P/RPS 0.13 0.12 0.10 0.10 0.08 0.11 0.09 6.31%
P/EPS 6.80 6.28 5.77 5.60 4.63 4.14 -1.06 -
EY 14.72 15.92 17.34 17.87 21.60 24.13 -94.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.56 0.00 0.56 0.69 0.73 1.32%

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