[ARANK] YoY Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 94.68%
YoY- 130.03%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 195,322 195,322 199,111 175,183 176,198 198,988 140,423 5.64%
PBT 3,863 3,863 4,109 4,538 -15,098 4,217 4,041 -0.74%
Tax -434 -434 -656 0 -16 -334 -495 -2.16%
NP 3,429 3,429 3,453 4,538 -15,114 3,883 3,546 -0.55%
-
NP to SH 3,433 3,433 3,453 4,538 -15,114 3,883 3,546 -0.53%
-
Tax Rate 11.23% 11.23% 15.96% 0.00% - 7.92% 12.25% -
Total Cost 191,893 191,893 195,658 170,645 191,312 195,105 136,877 5.78%
-
Net Worth 70,799 0 56,750 54,423 44,005 56,843 52,029 5.26%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 70,799 0 56,750 54,423 44,005 56,843 52,029 5.26%
NOSH 120,000 80,046 79,930 80,035 80,010 80,061 80,045 6.97%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.76% 1.76% 1.73% 2.59% -8.58% 1.95% 2.53% -
ROE 4.85% 0.00% 6.08% 8.34% -34.35% 6.83% 6.82% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 162.77 244.01 249.11 218.88 220.22 248.54 175.43 -1.23%
EPS 2.86 2.86 4.32 5.67 -18.89 4.85 4.43 -7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.00 0.71 0.68 0.55 0.71 0.65 -1.59%
Adjusted Per Share Value based on latest NOSH - 79,963
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 109.27 109.27 111.39 98.00 98.57 111.32 78.56 5.64%
EPS 1.92 1.92 1.93 2.54 -8.46 2.17 1.98 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.00 0.3175 0.3045 0.2462 0.318 0.2911 5.26%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.32 0.42 0.42 0.41 0.43 0.56 0.78 -
P/RPS 0.20 0.17 0.17 0.19 0.20 0.23 0.44 -12.30%
P/EPS 11.19 9.79 9.72 7.23 -2.28 11.55 17.61 -7.27%
EY 8.94 10.21 10.29 13.83 -43.93 8.66 5.68 7.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.00 0.59 0.60 0.78 0.79 1.20 -12.45%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 27/03/13 30/03/12 29/03/11 29/03/10 31/03/09 26/03/08 29/03/07 -
Price 0.33 0.48 0.40 0.47 0.40 0.53 0.79 -
P/RPS 0.20 0.20 0.16 0.21 0.18 0.21 0.45 -12.63%
P/EPS 11.54 11.19 9.26 8.29 -2.12 10.93 17.83 -6.98%
EY 8.67 8.93 10.80 12.06 -47.22 9.15 5.61 7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.56 0.69 0.73 0.75 1.22 -12.16%

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