[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2021 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 80.82%
YoY- 81.48%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 387,242 180,634 563,437 459,406 276,492 136,369 418,798 -5.07%
PBT 8,679 3,445 12,193 13,112 7,106 3,226 9,607 -6.53%
Tax -2,646 -1,345 -3,918 -2,910 -1,560 -672 -2,284 10.27%
NP 6,033 2,100 8,275 10,202 5,546 2,554 7,323 -12.08%
-
NP to SH 8,306 3,740 10,303 10,580 5,851 2,782 7,684 5.31%
-
Tax Rate 30.49% 39.04% 32.13% 22.19% 21.95% 20.83% 23.77% -
Total Cost 381,209 178,534 555,162 449,204 270,946 133,815 411,475 -4.95%
-
Net Worth 150,369 146,342 144,024 145,564 140,057 141,183 137,650 6.05%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 3,857 - - - 3,398 -
Div Payout % - - 37.44% - - - 44.23% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 150,369 146,342 144,024 145,564 140,057 141,183 137,650 6.05%
NOSH 177,791 176,857 173,694 172,700 171,244 170,100 170,100 2.98%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 1.56% 1.16% 1.47% 2.22% 2.01% 1.87% 1.75% -
ROE 5.52% 2.56% 7.15% 7.27% 4.18% 1.97% 5.58% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 221.47 103.68 328.62 268.26 161.88 80.17 246.44 -6.85%
EPS 4.75 2.15 6.01 6.18 3.43 1.64 4.52 3.35%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.00 -
NAPS 0.86 0.84 0.84 0.85 0.82 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 172,700
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 216.63 101.05 315.20 257.00 154.68 76.29 234.29 -5.07%
EPS 4.65 2.09 5.76 5.92 3.27 1.56 4.30 5.34%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 1.90 -
NAPS 0.8412 0.8187 0.8057 0.8143 0.7835 0.7898 0.7701 6.04%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.545 0.605 0.58 0.76 0.51 0.46 0.43 -
P/RPS 0.25 0.58 0.18 0.28 0.32 0.57 0.17 29.22%
P/EPS 11.47 28.18 9.65 12.30 14.89 28.13 9.51 13.26%
EY 8.72 3.55 10.36 8.13 6.72 3.56 10.52 -11.72%
DY 0.00 0.00 3.88 0.00 0.00 0.00 4.65 -
P/NAPS 0.63 0.72 0.69 0.89 0.62 0.55 0.53 12.17%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 09/12/20 24/09/20 -
Price 0.585 0.575 0.67 0.63 0.57 0.63 0.42 -
P/RPS 0.26 0.55 0.20 0.23 0.35 0.79 0.17 32.64%
P/EPS 12.31 26.78 11.15 10.20 16.64 38.52 9.29 20.57%
EY 8.12 3.73 8.97 9.81 6.01 2.60 10.77 -17.11%
DY 0.00 0.00 3.36 0.00 0.00 0.00 4.76 -
P/NAPS 0.68 0.68 0.80 0.74 0.70 0.76 0.52 19.52%

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