[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 31.94%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 255,298 127,223 485,950 370,475 252,560 129,804 487,299 -34.93%
PBT 8,379 4,315 9,962 8,029 5,929 3,204 11,385 -18.43%
Tax -1,321 -570 584 -1,242 -895 -452 -1,594 -11.74%
NP 7,058 3,745 10,546 6,787 5,034 2,752 9,791 -19.55%
-
NP to SH 7,149 3,726 10,316 6,349 4,812 2,649 9,498 -17.21%
-
Tax Rate 15.77% 13.21% -5.86% 15.47% 15.10% 14.11% 14.00% -
Total Cost 248,240 123,478 475,404 363,688 247,526 127,052 477,508 -35.26%
-
Net Worth 93,599 92,399 88,800 85,199 82,799 83,999 80,349 10.68%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - 2,700 - - - 2,698 -
Div Payout % - - 26.17% - - - 28.41% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 93,599 92,399 88,800 85,199 82,799 83,999 80,349 10.68%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 2.76% 2.94% 2.17% 1.83% 1.99% 2.12% 2.01% -
ROE 7.64% 4.03% 11.62% 7.45% 5.81% 3.15% 11.82% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 212.75 106.02 404.96 308.73 210.47 108.17 406.34 -34.96%
EPS 5.96 3.11 8.60 5.29 4.01 2.21 7.92 -17.22%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 0.78 0.77 0.74 0.71 0.69 0.70 0.67 10.63%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 142.82 71.17 271.85 207.25 141.29 72.62 272.61 -34.93%
EPS 4.00 2.08 5.77 3.55 2.69 1.48 5.31 -17.16%
DPS 0.00 0.00 1.51 0.00 0.00 0.00 1.51 -
NAPS 0.5236 0.5169 0.4968 0.4766 0.4632 0.4699 0.4495 10.67%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.605 0.515 0.49 0.54 0.535 0.64 0.65 -
P/RPS 0.28 0.49 0.12 0.17 0.25 0.59 0.16 45.07%
P/EPS 10.16 16.59 5.70 10.21 13.34 28.99 8.21 15.22%
EY 9.85 6.03 17.54 9.80 7.50 3.45 12.18 -13.16%
DY 0.00 0.00 4.59 0.00 0.00 0.00 3.46 -
P/NAPS 0.78 0.67 0.66 0.76 0.78 0.91 0.97 -13.49%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 22/09/14 -
Price 0.625 0.535 0.46 0.515 0.545 0.58 0.71 -
P/RPS 0.29 0.50 0.11 0.17 0.26 0.54 0.17 42.62%
P/EPS 10.49 17.23 5.35 9.73 13.59 26.27 8.96 11.05%
EY 9.53 5.80 18.69 10.27 7.36 3.81 11.15 -9.91%
DY 0.00 0.00 4.89 0.00 0.00 0.00 3.17 -
P/NAPS 0.80 0.69 0.62 0.73 0.79 0.83 1.06 -17.06%

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