[ARANK] YoY Quarter Result on 31-Jul-2009 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 138.79%
YoY- 67.36%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 103,728 121,644 93,313 96,820 150,788 79,789 70,929 6.53%
PBT 2,030 2,232 1,688 2,224 3,518 2,672 1,871 1.36%
Tax -102 -140 -2,054 2,621 -623 -419 -56 10.50%
NP 1,928 2,092 -366 4,845 2,895 2,253 1,815 1.01%
-
NP to SH 1,928 2,092 -366 4,845 2,895 2,253 1,815 1.01%
-
Tax Rate 5.02% 6.27% 121.68% -117.85% 17.71% 15.68% 2.99% -
Total Cost 101,800 119,552 93,679 91,975 147,893 77,536 69,114 6.66%
-
Net Worth 65,599 60,683 55,695 51,168 62,378 55,925 51,171 4.22%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 23 23 15 - 2,799 2,796 2,798 -55.04%
Div Payout % 1.24% 1.15% 0.00% - 96.69% 124.11% 154.19% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 65,599 60,683 55,695 51,168 62,378 55,925 51,171 4.22%
NOSH 80,000 79,847 79,565 79,950 79,972 79,893 79,955 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 1.86% 1.72% -0.39% 5.00% 1.92% 2.82% 2.56% -
ROE 2.94% 3.45% -0.66% 9.47% 4.64% 4.03% 3.55% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 129.66 152.35 117.28 121.10 188.55 99.87 88.71 6.52%
EPS 2.41 2.62 -0.46 6.06 3.62 2.82 2.27 1.00%
DPS 0.03 0.03 0.02 0.00 3.50 3.50 3.50 -54.72%
NAPS 0.82 0.76 0.70 0.64 0.78 0.70 0.64 4.21%
Adjusted Per Share Value based on latest NOSH - 79,950
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 58.03 68.05 52.20 54.16 84.35 44.64 39.68 6.53%
EPS 1.08 1.17 -0.20 2.71 1.62 1.26 1.02 0.95%
DPS 0.01 0.01 0.01 0.00 1.57 1.56 1.57 -56.91%
NAPS 0.367 0.3395 0.3116 0.2862 0.349 0.3129 0.2863 4.22%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.45 0.41 0.51 0.35 0.51 0.66 0.80 -
P/RPS 0.35 0.27 0.43 0.29 0.27 0.66 0.90 -14.55%
P/EPS 18.67 15.65 -110.87 5.78 14.09 23.40 35.24 -10.03%
EY 5.36 6.39 -0.90 17.31 7.10 4.27 2.84 11.15%
DY 0.07 0.07 0.04 0.00 6.86 5.30 4.38 -49.77%
P/NAPS 0.55 0.54 0.73 0.55 0.65 0.94 1.25 -12.77%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 28/09/11 04/11/10 29/09/09 22/09/08 27/09/07 13/09/06 -
Price 0.44 0.40 0.46 0.40 0.50 0.54 0.75 -
P/RPS 0.34 0.26 0.39 0.33 0.27 0.54 0.85 -14.15%
P/EPS 18.26 15.27 -100.00 6.60 13.81 19.15 33.04 -9.40%
EY 5.48 6.55 -1.00 15.15 7.24 5.22 3.03 10.36%
DY 0.07 0.07 0.04 0.00 7.00 6.48 4.67 -50.31%
P/NAPS 0.54 0.53 0.66 0.63 0.64 0.77 1.17 -12.08%

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