[RANHILL_OLD] YoY Quarter Result on 30-Jun-2006 [#4]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -592.76%
YoY- -706.69%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 550,147 536,313 356,943 371,040 536,633 190,389 258,741 13.38%
PBT -128,248 -729,433 30,390 -44,909 23,272 19,329 27,541 -
Tax 511,951 -12,379 10,669 105 989 -5,935 -8,318 -
NP 383,703 -741,812 41,059 -44,804 24,261 13,394 19,223 64.62%
-
NP to SH 205,267 -744,296 25,538 -54,475 8,979 13,394 19,223 48.34%
-
Tax Rate - - -35.11% - -4.25% 30.71% 30.20% -
Total Cost 166,444 1,278,125 315,884 415,844 512,372 176,995 239,518 -5.88%
-
Net Worth 597,273 436,005 1,039,815 938,094 921,843 301,068 252,435 15.41%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 5,972 8,963 - 8,979 - - -
Div Payout % - 0.00% 35.10% - 100.00% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 597,273 436,005 1,039,815 938,094 921,843 301,068 252,435 15.41%
NOSH 597,273 597,268 597,595 597,512 598,600 118,530 118,514 30.90%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 69.75% -138.32% 11.50% -12.08% 4.52% 7.04% 7.43% -
ROE 34.37% -170.71% 2.46% -5.81% 0.97% 4.45% 7.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 92.11 89.79 59.73 62.10 89.65 160.62 218.32 -13.38%
EPS 34.37 -124.62 4.28 -9.12 1.50 11.30 16.22 13.31%
DPS 0.00 1.00 1.50 0.00 1.50 0.00 0.00 -
NAPS 1.00 0.73 1.74 1.57 1.54 2.54 2.13 -11.83%
Adjusted Per Share Value based on latest NOSH - 597,512
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 61.77 60.22 40.08 41.66 60.26 21.38 29.05 13.38%
EPS 23.05 -83.57 2.87 -6.12 1.01 1.50 2.16 48.32%
DPS 0.00 0.67 1.01 0.00 1.01 0.00 0.00 -
NAPS 0.6707 0.4896 1.1676 1.0534 1.0351 0.3381 0.2835 15.41%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.91 0.94 2.33 1.29 1.26 6.25 4.40 -
P/RPS 0.99 1.05 3.90 2.08 1.41 3.89 2.02 -11.19%
P/EPS 2.65 -0.75 54.52 -14.15 84.00 55.31 27.13 -32.11%
EY 37.77 -132.57 1.83 -7.07 1.19 1.81 3.69 47.29%
DY 0.00 1.06 0.64 0.00 1.19 0.00 0.00 -
P/NAPS 0.91 1.29 1.34 0.82 0.82 2.46 2.07 -12.79%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 23/08/07 28/08/06 26/08/05 25/08/04 25/08/03 -
Price 0.98 1.03 2.86 1.30 1.17 6.25 4.84 -
P/RPS 1.06 1.15 4.79 2.09 1.31 3.89 2.22 -11.58%
P/EPS 2.85 -0.83 66.92 -14.26 78.00 55.31 29.84 -32.36%
EY 35.07 -120.99 1.49 -7.01 1.28 1.81 3.35 47.85%
DY 0.00 0.97 0.52 0.00 1.28 0.00 0.00 -
P/NAPS 0.98 1.41 1.64 0.83 0.76 2.46 2.27 -13.05%

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