Highlights

[ARANK] QoQ Quarter Result on 2018-10-31 [#1]

Stock [ARANK]: A-RANK BHD
Announcement Date 12-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Oct-2018  [#1]
Profit Trend QoQ -     -44.87%    YoY -     -19.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 120,825 112,696 124,243 124,458 120,563 119,836 137,945 -8.48%
  QoQ % 7.21% -9.29% -0.17% 3.23% 0.61% -13.13% -
  Horiz. % 87.59% 81.70% 90.07% 90.22% 87.40% 86.87% 100.00%
PBT 4,212 3,581 3,624 3,728 4,528 4,382 4,225 -0.21%
  QoQ % 17.62% -1.19% -2.79% -17.67% 3.33% 3.72% -
  Horiz. % 99.69% 84.76% 85.78% 88.24% 107.17% 103.72% 100.00%
Tax -877 -1,098 -723 -1,308 -138 -936 -1,135 -15.84%
  QoQ % 20.13% -51.87% 44.72% -847.83% 85.26% 17.53% -
  Horiz. % 77.27% 96.74% 63.70% 115.24% 12.16% 82.47% 100.00%
NP 3,335 2,483 2,901 2,420 4,390 3,446 3,090 5.23%
  QoQ % 34.31% -14.41% 19.88% -44.87% 27.39% 11.52% -
  Horiz. % 107.93% 80.36% 93.88% 78.32% 142.07% 111.52% 100.00%
NP to SH 3,335 2,483 2,901 2,420 4,390 3,446 3,090 5.23%
  QoQ % 34.31% -14.41% 19.88% -44.87% 27.39% 11.52% -
  Horiz. % 107.93% 80.36% 93.88% 78.32% 142.07% 111.52% 100.00%
Tax Rate 20.82 % 30.66 % 19.95 % 35.09 % 3.05 % 21.36 % 26.86 % -15.66%
  QoQ % -32.09% 53.68% -43.15% 1,050.49% -85.72% -20.48% -
  Horiz. % 77.51% 114.15% 74.27% 130.64% 11.36% 79.52% 100.00%
Total Cost 117,490 110,213 121,342 122,038 116,173 116,390 134,855 -8.80%
  QoQ % 6.60% -9.17% -0.57% 5.05% -0.19% -13.69% -
  Horiz. % 87.12% 81.73% 89.98% 90.50% 86.15% 86.31% 100.00%
Net Worth 133,637 130,248 128,535 128,558 124,799 120,000 116,400 9.67%
  QoQ % 2.60% 1.33% -0.02% 3.01% 4.00% 3.09% -
  Horiz. % 114.81% 111.90% 110.43% 110.45% 107.22% 103.09% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 4,229 - - - 3,900 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.44% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 126.81 % - % - % - % 88.84 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.74% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 133,637 130,248 128,535 128,558 124,799 120,000 116,400 9.67%
  QoQ % 2.60% 1.33% -0.02% 3.01% 4.00% 3.09% -
  Horiz. % 114.81% 111.90% 110.43% 110.45% 107.22% 103.09% 100.00%
NOSH 169,162 169,154 169,126 120,148 120,000 120,000 120,000 25.80%
  QoQ % 0.00% 0.02% 40.76% 0.12% 0.00% 0.00% -
  Horiz. % 140.97% 140.96% 140.94% 100.12% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.76 % 2.20 % 2.33 % 1.94 % 3.64 % 2.88 % 2.24 % 14.98%
  QoQ % 25.45% -5.58% 20.10% -46.70% 26.39% 28.57% -
  Horiz. % 123.21% 98.21% 104.02% 86.61% 162.50% 128.57% 100.00%
ROE 2.50 % 1.91 % 2.26 % 1.88 % 3.52 % 2.87 % 2.65 % -3.82%
  QoQ % 30.89% -15.49% 20.21% -46.59% 22.65% 8.30% -
  Horiz. % 94.34% 72.08% 85.28% 70.94% 132.83% 108.30% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 71.43 66.62 73.46 103.59 100.47 99.86 114.95 -27.24%
  QoQ % 7.22% -9.31% -29.09% 3.11% 0.61% -13.13% -
  Horiz. % 62.14% 57.96% 63.91% 90.12% 87.40% 86.87% 100.00%
EPS 1.97 1.47 1.72 2.01 3.66 2.87 2.58 -16.50%
  QoQ % 34.01% -14.53% -14.43% -45.08% 27.53% 11.24% -
  Horiz. % 76.36% 56.98% 66.67% 77.91% 141.86% 111.24% 100.00%
DPS 2.50 0.00 0.00 0.00 3.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.92% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7900 0.7700 0.7600 1.0700 1.0400 1.0000 0.9700 -12.82%
  QoQ % 2.60% 1.32% -28.97% 2.88% 4.00% 3.09% -
  Horiz. % 81.44% 79.38% 78.35% 110.31% 107.22% 103.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 169,671
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 71.21 66.42 73.23 73.35 71.06 70.63 81.30 -8.48%
  QoQ % 7.21% -9.30% -0.16% 3.22% 0.61% -13.12% -
  Horiz. % 87.59% 81.70% 90.07% 90.22% 87.40% 86.88% 100.00%
EPS 1.97 1.46 1.71 1.43 2.59 2.03 1.82 5.44%
  QoQ % 34.93% -14.62% 19.58% -44.79% 27.59% 11.54% -
  Horiz. % 108.24% 80.22% 93.96% 78.57% 142.31% 111.54% 100.00%
DPS 2.49 0.00 0.00 0.00 2.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 108.26% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.7876 0.7677 0.7576 0.7577 0.7355 0.7072 0.6860 9.67%
  QoQ % 2.59% 1.33% -0.01% 3.02% 4.00% 3.09% -
  Horiz. % 114.81% 111.91% 110.44% 110.45% 107.22% 103.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.5100 0.5250 0.5300 0.7700 0.7300 0.7350 0.9000 -
P/RPS 0.71 0.79 0.72 0.74 0.73 0.74 0.78 -6.09%
  QoQ % -10.13% 9.72% -2.70% 1.37% -1.35% -5.13% -
  Horiz. % 91.03% 101.28% 92.31% 94.87% 93.59% 94.87% 100.00%
P/EPS 25.87 35.77 30.90 38.23 19.95 25.59 34.95 -18.22%
  QoQ % -27.68% 15.76% -19.17% 91.63% -22.04% -26.78% -
  Horiz. % 74.02% 102.35% 88.41% 109.38% 57.08% 73.22% 100.00%
EY 3.87 2.80 3.24 2.62 5.01 3.91 2.86 22.41%
  QoQ % 38.21% -13.58% 23.66% -47.70% 28.13% 36.71% -
  Horiz. % 135.31% 97.90% 113.29% 91.61% 175.17% 136.71% 100.00%
DY 4.90 0.00 0.00 0.00 4.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.11% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.68 0.70 0.72 0.70 0.74 0.93 -21.30%
  QoQ % -4.41% -2.86% -2.78% 2.86% -5.41% -20.43% -
  Horiz. % 69.89% 73.12% 75.27% 77.42% 75.27% 79.57% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 26/06/19 27/03/19 12/12/18 26/09/18 29/06/18 28/03/18 -
Price 0.5000 0.4950 0.5150 0.8150 0.7500 0.7350 0.7150 -
P/RPS 0.70 0.74 0.70 0.79 0.75 0.74 0.62 8.45%
  QoQ % -5.41% 5.71% -11.39% 5.33% 1.35% 19.35% -
  Horiz. % 112.90% 119.35% 112.90% 127.42% 120.97% 119.35% 100.00%
P/EPS 25.36 33.72 30.02 40.46 20.50 25.59 27.77 -5.89%
  QoQ % -24.79% 12.33% -25.80% 97.37% -19.89% -7.85% -
  Horiz. % 91.32% 121.43% 108.10% 145.70% 73.82% 92.15% 100.00%
EY 3.94 2.97 3.33 2.47 4.88 3.91 3.60 6.22%
  QoQ % 32.66% -10.81% 34.82% -49.39% 24.81% 8.61% -
  Horiz. % 109.44% 82.50% 92.50% 68.61% 135.56% 108.61% 100.00%
DY 5.00 0.00 0.00 0.00 4.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.47% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.63 0.64 0.68 0.76 0.72 0.74 0.74 -10.20%
  QoQ % -1.56% -5.88% -10.53% 5.56% -2.70% 0.00% -
  Horiz. % 85.14% 86.49% 91.89% 102.70% 97.30% 100.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers