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
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 124,458 120,563 119,836 137,945 120,088 104,365 119,501 2.74%
  QoQ % 3.23% 0.61% -13.13% 14.87% 15.07% -12.67% -
  Horiz. % 104.15% 100.89% 100.28% 115.43% 100.49% 87.33% 100.00%
PBT 3,728 4,528 4,382 4,225 4,119 4,515 5,119 -19.01%
  QoQ % -17.67% 3.33% 3.72% 2.57% -8.77% -11.80% -
  Horiz. % 72.83% 88.45% 85.60% 82.54% 80.46% 88.20% 100.00%
Tax -1,308 -138 -936 -1,135 -1,103 -687 -1,185 6.79%
  QoQ % -847.83% 85.26% 17.53% -2.90% -60.55% 42.03% -
  Horiz. % 110.38% 11.65% 78.99% 95.78% 93.08% 57.97% 100.00%
NP 2,420 4,390 3,446 3,090 3,016 3,828 3,934 -27.61%
  QoQ % -44.87% 27.39% 11.52% 2.45% -21.21% -2.69% -
  Horiz. % 61.51% 111.59% 87.60% 78.55% 76.66% 97.31% 100.00%
NP to SH 2,420 4,390 3,446 3,090 3,016 3,828 3,934 -27.61%
  QoQ % -44.87% 27.39% 11.52% 2.45% -21.21% -2.69% -
  Horiz. % 61.51% 111.59% 87.60% 78.55% 76.66% 97.31% 100.00%
Tax Rate 35.09 % 3.05 % 21.36 % 26.86 % 26.78 % 15.22 % 23.15 % 31.85%
  QoQ % 1,050.49% -85.72% -20.48% 0.30% 75.95% -34.25% -
  Horiz. % 151.58% 13.17% 92.27% 116.03% 115.68% 65.75% 100.00%
Total Cost 122,038 116,173 116,390 134,855 117,072 100,537 115,567 3.69%
  QoQ % 5.05% -0.19% -13.69% 15.19% 16.45% -13.01% -
  Horiz. % 105.60% 100.52% 100.71% 116.69% 101.30% 86.99% 100.00%
Net Worth 128,558 124,799 120,000 116,400 117,600 113,999 110,400 10.65%
  QoQ % 3.01% 4.00% 3.09% -1.02% 3.16% 3.26% -
  Horiz. % 116.45% 113.04% 108.70% 105.43% 106.52% 103.26% 100.00%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 3,900 - - - 3,900 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 88.84 % - % - % - % 101.88 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 87.20% 0.00% 0.00% 0.00% 100.00% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 128,558 124,799 120,000 116,400 117,600 113,999 110,400 10.65%
  QoQ % 3.01% 4.00% 3.09% -1.02% 3.16% 3.26% -
  Horiz. % 116.45% 113.04% 108.70% 105.43% 106.52% 103.26% 100.00%
NOSH 120,148 120,000 120,000 120,000 120,000 120,000 120,000 0.08%
  QoQ % 0.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.12% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.94 % 3.64 % 2.88 % 2.24 % 2.51 % 3.67 % 3.29 % -29.61%
  QoQ % -46.70% 26.39% 28.57% -10.76% -31.61% 11.55% -
  Horiz. % 58.97% 110.64% 87.54% 68.09% 76.29% 111.55% 100.00%
ROE 1.88 % 3.52 % 2.87 % 2.65 % 2.56 % 3.36 % 3.56 % -34.59%
  QoQ % -46.59% 22.65% 8.30% 3.52% -23.81% -5.62% -
  Horiz. % 52.81% 98.88% 80.62% 74.44% 71.91% 94.38% 100.00%
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 103.59 100.47 99.86 114.95 100.07 86.97 99.58 2.66%
  QoQ % 3.11% 0.61% -13.13% 14.87% 15.06% -12.66% -
  Horiz. % 104.03% 100.89% 100.28% 115.43% 100.49% 87.34% 100.00%
EPS 2.01 3.66 2.87 2.58 2.51 3.19 3.28 -27.79%
  QoQ % -45.08% 27.53% 11.24% 2.79% -21.32% -2.74% -
  Horiz. % 61.28% 111.59% 87.50% 78.66% 76.52% 97.26% 100.00%
DPS 0.00 3.25 0.00 0.00 0.00 3.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0700 1.0400 1.0000 0.9700 0.9800 0.9500 0.9200 10.56%
  QoQ % 2.88% 4.00% 3.09% -1.02% 3.16% 3.26% -
  Horiz. % 116.30% 113.04% 108.70% 105.43% 106.52% 103.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 169,464
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 73.44 71.14 70.71 81.40 70.86 61.59 70.52 2.73%
  QoQ % 3.23% 0.61% -13.13% 14.87% 15.05% -12.66% -
  Horiz. % 104.14% 100.88% 100.27% 115.43% 100.48% 87.34% 100.00%
EPS 1.43 2.59 2.03 1.82 1.78 2.26 2.32 -27.51%
  QoQ % -44.79% 27.59% 11.54% 2.25% -21.24% -2.59% -
  Horiz. % 61.64% 111.64% 87.50% 78.45% 76.72% 97.41% 100.00%
DPS 0.00 2.30 0.00 0.00 0.00 2.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7586 0.7364 0.7081 0.6869 0.6940 0.6727 0.6515 10.65%
  QoQ % 3.01% 4.00% 3.09% -1.02% 3.17% 3.25% -
  Horiz. % 116.44% 113.03% 108.69% 105.43% 106.52% 103.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.7700 0.7300 0.7350 0.9000 1.1100 1.1000 1.0800 -
P/RPS 0.74 0.73 0.74 0.78 1.11 1.26 1.08 -22.23%
  QoQ % 1.37% -1.35% -5.13% -29.73% -11.90% 16.67% -
  Horiz. % 68.52% 67.59% 68.52% 72.22% 102.78% 116.67% 100.00%
P/EPS 38.23 19.95 25.59 34.95 44.16 34.48 32.94 10.41%
  QoQ % 91.63% -22.04% -26.78% -20.86% 28.07% 4.68% -
  Horiz. % 116.06% 60.56% 77.69% 106.10% 134.06% 104.68% 100.00%
EY 2.62 5.01 3.91 2.86 2.26 2.90 3.04 -9.41%
  QoQ % -47.70% 28.13% 36.71% 26.55% -22.07% -4.61% -
  Horiz. % 86.18% 164.80% 128.62% 94.08% 74.34% 95.39% 100.00%
DY 0.00 4.45 0.00 0.00 0.00 2.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.85% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.70 0.74 0.93 1.13 1.16 1.17 -27.59%
  QoQ % 2.86% -5.41% -20.43% -17.70% -2.59% -0.85% -
  Horiz. % 61.54% 59.83% 63.25% 79.49% 96.58% 99.15% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 26/09/18 29/06/18 28/03/18 08/12/17 27/09/17 15/06/17 -
Price 0.8150 0.7500 0.7350 0.7150 1.0700 1.1300 1.1500 -
P/RPS 0.79 0.75 0.74 0.62 1.07 1.30 1.15 -22.09%
  QoQ % 5.33% 1.35% 19.35% -42.06% -17.69% 13.04% -
  Horiz. % 68.70% 65.22% 64.35% 53.91% 93.04% 113.04% 100.00%
P/EPS 40.46 20.50 25.59 27.77 42.57 35.42 35.08 9.95%
  QoQ % 97.37% -19.89% -7.85% -34.77% 20.19% 0.97% -
  Horiz. % 115.34% 58.44% 72.95% 79.16% 121.35% 100.97% 100.00%
EY 2.47 4.88 3.91 3.60 2.35 2.82 2.85 -9.08%
  QoQ % -49.39% 24.81% 8.61% 53.19% -16.67% -1.05% -
  Horiz. % 86.67% 171.23% 137.19% 126.32% 82.46% 98.95% 100.00%
DY 0.00 4.33 0.00 0.00 0.00 2.88 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.35% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.76 0.72 0.74 0.74 1.09 1.19 1.25 -28.17%
  QoQ % 5.56% -2.70% 0.00% -32.11% -8.40% -4.80% -
  Horiz. % 60.80% 57.60% 59.20% 59.20% 87.20% 95.20% 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.
 


 

108  66  356  1650 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 DYNACIA 0.095+0.005 
 JAG 0.06+0.01 
 DAYANG 1.40+0.02 
 PERDANA 0.40+0.01 
 ARMADA 0.190.00 
 DESTINI 0.3450.00 
 SAPNRG-WA 0.135+0.005 
 REDTONE 0.325+0.065 
 EDEN 0.145+0.005 
Partners & Brokers