[ARANK] YoY Cumulative Quarter Result on 30-Apr-2011 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 44.51%
YoY- -24.26%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 363,952 303,744 296,705 299,366 271,163 244,187 327,542 1.77%
PBT 8,186 5,980 5,801 5,814 6,588 -13,071 6,575 3.71%
Tax -1,415 -586 -523 -824 0 -14 -546 17.19%
NP 6,771 5,394 5,278 4,990 6,588 -13,085 6,029 1.95%
-
NP to SH 6,506 5,473 5,278 4,990 6,588 -13,085 6,029 1.27%
-
Tax Rate 17.29% 9.80% 9.02% 14.17% 0.00% - 8.30% -
Total Cost 357,181 298,350 291,427 294,376 264,575 257,272 321,513 1.76%
-
Net Worth 77,999 73,200 64,000 58,376 55,966 46,389 59,170 4.71%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 77,999 73,200 64,000 58,376 55,966 46,389 59,170 4.71%
NOSH 120,000 120,000 80,000 79,967 79,951 79,981 79,960 6.99%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 1.86% 1.78% 1.78% 1.67% 2.43% -5.36% 1.84% -
ROE 8.34% 7.48% 8.25% 8.55% 11.77% -28.21% 10.19% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 303.29 253.12 370.88 374.36 339.16 305.30 409.63 -4.88%
EPS 5.42 4.56 6.60 6.24 8.24 -16.36 7.54 -5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.61 0.80 0.73 0.70 0.58 0.74 -2.13%
Adjusted Per Share Value based on latest NOSH - 80,052
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 203.60 169.92 165.98 167.47 151.70 136.60 183.24 1.77%
EPS 3.64 3.06 2.95 2.79 3.69 -7.32 3.37 1.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4364 0.4095 0.358 0.3266 0.3131 0.2595 0.331 4.71%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.605 0.30 0.43 0.45 0.59 0.38 0.56 -
P/RPS 0.20 0.12 0.12 0.12 0.17 0.12 0.14 6.12%
P/EPS 11.16 6.58 6.52 7.21 7.16 -2.32 7.43 7.01%
EY 8.96 15.20 15.34 13.87 13.97 -43.05 13.46 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.49 0.54 0.62 0.84 0.66 0.76 3.42%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 25/06/14 26/06/13 22/06/12 24/06/11 28/06/10 29/06/09 25/06/08 -
Price 0.63 0.35 0.41 0.40 0.50 0.34 0.50 -
P/RPS 0.21 0.14 0.11 0.11 0.15 0.11 0.12 9.77%
P/EPS 11.62 7.67 6.21 6.41 6.07 -2.08 6.63 9.79%
EY 8.61 13.03 16.09 15.60 16.48 -48.12 15.08 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.57 0.51 0.55 0.71 0.59 0.68 6.09%

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