[ARANK] QoQ Annualized Quarter Result on 31-Jan-2020 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
25-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- -15.98%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 545,476 418,798 445,200 503,852 551,212 482,222 481,862 8.57%
PBT 12,904 9,607 10,596 14,910 17,096 15,145 14,577 -7.77%
Tax -2,688 -2,284 -2,824 -4,060 -4,180 -4,006 -4,172 -25.30%
NP 10,216 7,323 7,772 10,850 12,916 11,139 10,405 -1.20%
-
NP to SH 11,128 7,684 7,773 10,852 12,916 11,139 10,405 4.55%
-
Tax Rate 20.83% 23.77% 26.65% 27.23% 24.45% 26.45% 28.62% -
Total Cost 535,260 411,475 437,428 493,002 538,296 471,083 471,457 8.78%
-
Net Worth 141,183 137,650 135,951 135,943 137,415 133,637 130,248 5.49%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - 3,398 - - - 4,229 - -
Div Payout % - 44.23% - - - 37.97% - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 141,183 137,650 135,951 135,943 137,415 133,637 130,248 5.49%
NOSH 170,100 170,100 170,100 170,080 169,671 169,571 169,512 0.23%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 1.87% 1.75% 1.75% 2.15% 2.34% 2.31% 2.16% -
ROE 7.88% 5.58% 5.72% 7.98% 9.40% 8.34% 7.99% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 320.68 246.44 261.98 296.51 324.91 285.07 284.87 8.17%
EPS 6.56 4.52 4.57 6.38 7.60 6.58 6.15 4.37%
DPS 0.00 2.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.83 0.81 0.80 0.80 0.81 0.79 0.77 5.10%
Adjusted Per Share Value based on latest NOSH - 170,080
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 304.53 233.81 248.55 281.29 307.73 269.22 269.02 8.57%
EPS 6.21 4.29 4.34 6.06 7.21 6.22 5.81 4.51%
DPS 0.00 1.90 0.00 0.00 0.00 2.36 0.00 -
NAPS 0.7882 0.7685 0.759 0.759 0.7672 0.7461 0.7272 5.49%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.46 0.43 0.405 0.49 0.495 0.51 0.525 -
P/RPS 0.14 0.17 0.15 0.17 0.15 0.18 0.18 -15.36%
P/EPS 7.03 9.51 8.85 7.67 6.50 7.75 8.53 -12.04%
EY 14.22 10.52 11.29 13.03 15.38 12.91 11.72 13.69%
DY 0.00 4.65 0.00 0.00 0.00 4.90 0.00 -
P/NAPS 0.55 0.53 0.51 0.61 0.61 0.65 0.68 -13.13%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 09/12/20 24/09/20 24/06/20 25/03/20 04/12/19 30/09/19 26/06/19 -
Price 0.63 0.42 0.40 0.32 0.53 0.50 0.495 -
P/RPS 0.20 0.17 0.15 0.11 0.16 0.18 0.17 11.38%
P/EPS 9.63 9.29 8.74 5.01 6.96 7.59 8.05 12.62%
EY 10.38 10.77 11.44 19.96 14.36 13.17 12.43 -11.27%
DY 0.00 4.76 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.76 0.52 0.50 0.40 0.65 0.63 0.64 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