[ARANK] YoY Quarter Result on 31-Oct-2009 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -51.89%
YoY- 640.0%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 89,331 100,264 95,268 88,292 117,599 94,358 71,547 3.76%
PBT 1,857 1,830 2,162 2,331 363 2,033 2,159 -2.47%
Tax -284 -221 -452 0 -48 -172 -225 3.95%
NP 1,573 1,609 1,710 2,331 315 1,861 1,934 -3.38%
-
NP to SH 1,573 1,609 1,710 2,331 315 1,861 1,934 -3.38%
-
Tax Rate 15.29% 12.08% 20.91% 0.00% 13.22% 8.46% 10.42% -
Total Cost 87,758 98,655 93,558 85,961 117,284 92,497 69,613 3.93%
-
Net Worth 71,199 62,438 57,532 53,669 62,999 57,507 53,544 4.85%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 71,199 62,438 57,532 53,669 62,999 57,507 53,544 4.85%
NOSH 80,000 80,049 79,906 80,103 80,769 79,871 79,917 0.01%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.76% 1.60% 1.79% 2.64% 0.27% 1.97% 2.70% -
ROE 2.21% 2.58% 2.97% 4.34% 0.50% 3.24% 3.61% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 111.66 125.25 119.22 110.22 145.60 118.14 89.53 3.74%
EPS 1.97 2.01 2.14 2.91 0.39 2.33 2.42 -3.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.78 0.72 0.67 0.78 0.72 0.67 4.84%
Adjusted Per Share Value based on latest NOSH - 80,103
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 49.97 56.09 53.30 49.39 65.79 52.79 40.03 3.76%
EPS 0.88 0.90 0.96 1.30 0.18 1.04 1.08 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3983 0.3493 0.3219 0.3002 0.3524 0.3217 0.2995 4.86%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.56 0.405 0.44 0.38 0.45 0.58 0.85 -
P/RPS 0.50 0.32 0.37 0.34 0.31 0.49 0.95 -10.13%
P/EPS 28.48 20.15 20.56 13.06 115.38 24.89 35.12 -3.42%
EY 3.51 4.96 4.86 7.66 0.87 4.02 2.85 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.61 0.57 0.58 0.81 1.27 -11.01%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 20/12/12 07/12/11 10/12/10 22/12/09 23/12/08 18/12/07 27/12/06 -
Price 0.56 0.45 0.46 0.40 0.50 0.56 0.80 -
P/RPS 0.50 0.36 0.39 0.36 0.34 0.47 0.89 -9.15%
P/EPS 28.48 22.39 21.50 13.75 128.21 24.03 33.06 -2.45%
EY 3.51 4.47 4.65 7.28 0.78 4.16 3.03 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.64 0.60 0.64 0.78 1.19 -10.04%

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