[RANHILL_OLD] YoY TTM Result on 30-Jun-2005 [#4]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	1,909,938	1,470,412	1,464,673	1,492,251	792,944	770,577	620,753	20.58%
YoY %	29.89%	0.39%	-1.85%	88.19%	2.90%	24.14%	-	-
Horiz. %	307.68%	236.88%	235.95%	240.39%	127.74%	124.14%	100.00%	-
PBT	-572,033	229,731	76,531	95,847	75,636	81,838	82,860	-
YoY %	-349.00%	200.18%	-20.15%	26.72%	-7.58%	-1.23%	-	-
Horiz. %	-690.36%	277.25%	92.36%	115.67%	91.28%	98.77%	100.00%	-
Tax	-70,604	-33,664	-39,869	-47,432	-27,207	-26,133	-27,640	16.90%
YoY %	-109.73%	15.56%	15.94%	-74.34%	-4.11%	5.45%	-	-
Horiz. %	255.44%	121.79%	144.24%	171.61%	98.43%	94.55%	100.00%	-
NP	-642,637	196,067	36,662	48,415	48,429	55,705	55,220	-
YoY %	-427.76%	434.80%	-24.28%	-0.03%	-13.06%	0.88%	-	-
Horiz. %	-1,163.78%	355.07%	66.39%	87.68%	87.70%	100.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-715,424	116,832	-12,669	33,133	48,429	55,705	55,220	-
YoY %	-712.35%	1,022.19%	-138.24%	-31.58%	-13.06%	0.88%	-	-
Horiz. %	-1,295.59%	211.58%	-22.94%	60.00%	87.70%	100.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	14.65%	52.10%	49.49%	35.97%	31.93%	33.36%	-
YoY %	-	-71.88%	5.27%	37.59%	12.65%	-4.29%	-	-
Horiz. %	-	43.91%	156.18%	148.35%	107.82%	95.71%	100.00%	-
Total Cost	2,552,575	1,274,345	1,428,011	1,443,836	744,515	714,872	565,533	28.52%
YoY %	100.30%	-10.76%	-1.10%	93.93%	4.15%	26.41%	-	-
Horiz. %	451.36%	225.34%	252.51%	255.31%	131.65%	126.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	436,005	1,039,815	938,094	921,843	301,068	252,435	158,039	18.40%
YoY %	-58.07%	10.84%	1.76%	206.19%	19.27%	59.73%	-	-
Horiz. %	275.88%	657.95%	593.58%	583.30%	190.50%	159.73%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	5,972	8,963	-	27,836	11,854	11,849	802,137	-55.77%
YoY %	-33.37%	0.00%	-	134.82%	0.04%	-98.52%	-	-
Horiz. %	0.74%	1.12%	-	3.47%	1.48%	1.48%	100.00%	-
Div Payout %	0.00%	7.67%	-	84.01%	24.48%	21.27%	1,452.62%	-
YoY %	0.00%	0.00%	-	243.18%	15.09%	-98.54%	-	-
Horiz. %	0.00%	0.53%	-	5.78%	1.69%	1.46%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	436,005	1,039,815	938,094	921,843	301,068	252,435	158,039	18.40%
YoY %	-58.07%	10.84%	1.76%	206.19%	19.27%	59.73%	-	-
Horiz. %	275.88%	657.95%	593.58%	583.30%	190.50%	159.73%	100.00%	-
NOSH	597,268	597,595	597,512	598,600	118,530	118,514	79,019	40.04%
YoY %	-0.05%	0.01%	-0.18%	405.02%	0.01%	49.98%	-	-
Horiz. %	755.85%	756.27%	756.16%	757.54%	150.00%	149.98%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	-33.65%	13.33%	2.50%	3.24%	6.11%	7.23%	8.90%	-
YoY %	-352.44%	433.20%	-22.84%	-46.97%	-15.49%	-18.76%	-	-
Horiz. %	-378.09%	149.78%	28.09%	36.40%	68.65%	81.24%	100.00%	-
ROE	-164.09%	11.24%	-1.35%	3.59%	16.09%	22.07%	34.94%	-
YoY %	-1,559.88%	932.59%	-137.60%	-77.69%	-27.10%	-36.83%	-	-
Horiz. %	-469.63%	32.17%	-3.86%	10.27%	46.05%	63.17%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	319.78	246.05	245.13	249.29	668.98	650.20	785.57	-13.89%
YoY %	29.97%	0.38%	-1.67%	-62.74%	2.89%	-17.23%	-	-
Horiz. %	40.71%	31.32%	31.20%	31.73%	85.16%	82.77%	100.00%	-
EPS	-119.78	19.55	-2.12	5.54	40.86	47.00	69.88	-
YoY %	-712.69%	1,022.17%	-138.27%	-86.44%	-13.06%	-32.74%	-	-
Horiz. %	-171.41%	27.98%	-3.03%	7.93%	58.47%	67.26%	100.00%	-
DPS	1.00	1.50	0.00	4.65	10.00	10.00	1,015.11	-68.42%
YoY %	-33.33%	0.00%	0.00%	-53.50%	0.00%	-99.01%	-	-
Horiz. %	0.10%	0.15%	0.00%	0.46%	0.99%	0.99%	100.00%	-
NAPS	0.73	1.74	1.57	1.54	2.54	2.13	2.00	-15.44%
YoY %	-58.05%	10.83%	1.95%	-39.37%	19.25%	6.50%	-	-
Horiz. %	36.50%	87.00%	78.50%	77.00%	127.00%	106.50%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 598,600
RPS	214.46	165.11	164.46	167.56	89.04	86.53	69.70	20.58%
YoY %	29.89%	0.40%	-1.85%	88.19%	2.90%	24.15%	-	-
Horiz. %	307.69%	236.89%	235.95%	240.40%	127.75%	124.15%	100.00%	-
EPS	-80.33	13.12	-1.42	3.72	5.44	6.25	6.20	-
YoY %	-712.27%	1,023.94%	-138.17%	-31.62%	-12.96%	0.81%	-	-
Horiz. %	-1,295.65%	211.61%	-22.90%	60.00%	87.74%	100.81%	100.00%	-
DPS	0.67	1.01	0.00	3.13	1.33	1.33	90.07	-55.78%
YoY %	-33.66%	0.00%	0.00%	135.34%	0.00%	-98.52%	-	-
Horiz. %	0.74%	1.12%	0.00%	3.48%	1.48%	1.48%	100.00%	-
NAPS	0.4896	1.1676	1.0534	1.0351	0.3381	0.2835	0.1775	18.40%
YoY %	-58.07%	10.84%	1.77%	206.15%	19.26%	59.72%	-	-
Horiz. %	275.83%	657.80%	593.46%	583.15%	190.48%	159.72%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.94	2.33	1.29	1.26	6.25	4.40	6.05	-
P/RPS	0.29	0.95	0.53	0.51	0.93	0.68	0.77	-15.00%
YoY %	-69.47%	79.25%	3.92%	-45.16%	36.76%	-11.69%	-	-
Horiz. %	37.66%	123.38%	68.83%	66.23%	120.78%	88.31%	100.00%	-
P/EPS	-0.78	11.92	-60.84	22.76	15.30	9.36	8.66	-
YoY %	-106.54%	119.59%	-367.31%	48.76%	63.46%	8.08%	-	-
Horiz. %	-9.01%	137.64%	-702.54%	262.82%	176.67%	108.08%	100.00%	-
EY	-127.43	8.39	-1.64	4.39	6.54	10.68	11.55	-
YoY %	-1,618.83%	611.59%	-137.36%	-32.87%	-38.76%	-7.53%	-	-
Horiz. %	-1,103.29%	72.64%	-14.20%	38.01%	56.62%	92.47%	100.00%	-
DY	1.06	0.64	0.00	3.69	1.60	2.27	167.79	-56.97%
YoY %	65.62%	0.00%	0.00%	130.62%	-29.52%	-98.65%	-	-
Horiz. %	0.63%	0.38%	0.00%	2.20%	0.95%	1.35%	100.00%	-
P/NAPS	1.29	1.34	0.82	0.82	2.46	2.07	3.03	-13.25%
YoY %	-3.73%	63.41%	0.00%	-66.67%	18.84%	-31.68%	-	-
Horiz. %	42.57%	44.22%	27.06%	27.06%	81.19%	68.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	23/08/07	28/08/06	26/08/05	25/08/04	25/08/03	29/08/02	-
Price	1.03	2.86	1.30	1.17	6.25	4.84	6.60	-
P/RPS	0.32	1.16	0.53	0.47	0.93	0.74	0.84	-14.84%
YoY %	-72.41%	118.87%	12.77%	-49.46%	25.68%	-11.90%	-	-
Horiz. %	38.10%	138.10%	63.10%	55.95%	110.71%	88.10%	100.00%	-
P/EPS	-0.86	14.63	-61.31	21.14	15.30	10.30	9.44	-
YoY %	-105.88%	123.86%	-390.02%	38.17%	48.54%	9.11%	-	-
Horiz. %	-9.11%	154.98%	-649.47%	223.94%	162.08%	109.11%	100.00%	-
EY	-116.29	6.84	-1.63	4.73	6.54	9.71	10.59	-
YoY %	-1,800.15%	519.63%	-134.46%	-27.68%	-32.65%	-8.31%	-	-
Horiz. %	-1,098.11%	64.59%	-15.39%	44.66%	61.76%	91.69%	100.00%	-
DY	0.97	0.52	0.00	3.97	1.60	2.07	153.80	-56.98%
YoY %	86.54%	0.00%	0.00%	148.13%	-22.71%	-98.65%	-	-
Horiz. %	0.63%	0.34%	0.00%	2.58%	1.04%	1.35%	100.00%	-
P/NAPS	1.41	1.64	0.83	0.76	2.46	2.27	3.30	-13.20%
YoY %	-14.02%	97.59%	9.21%	-69.11%	8.37%	-31.21%	-	-
Horiz. %	42.73%	49.70%	25.15%	23.03%	74.55%	68.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos