[ARANK] QoQ Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 81.65%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 127,223 485,950 370,475 252,560 129,804 487,299 363,952 -50.28%
PBT 4,315 9,962 8,029 5,929 3,204 11,385 8,186 -34.67%
Tax -570 584 -1,242 -895 -452 -1,594 -1,415 -45.36%
NP 3,745 10,546 6,787 5,034 2,752 9,791 6,771 -32.54%
-
NP to SH 3,726 10,316 6,349 4,812 2,649 9,498 6,506 -30.96%
-
Tax Rate 13.21% -5.86% 15.47% 15.10% 14.11% 14.00% 17.29% -
Total Cost 123,478 475,404 363,688 247,526 127,052 477,508 357,181 -50.64%
-
Net Worth 92,399 88,800 85,199 82,799 83,999 80,349 77,999 11.92%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - 2,700 - - - 2,698 - -
Div Payout % - 26.17% - - - 28.41% - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 92,399 88,800 85,199 82,799 83,999 80,349 77,999 11.92%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 2.94% 2.17% 1.83% 1.99% 2.12% 2.01% 1.86% -
ROE 4.03% 11.62% 7.45% 5.81% 3.15% 11.82% 8.34% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 106.02 404.96 308.73 210.47 108.17 406.34 303.29 -50.28%
EPS 3.11 8.60 5.29 4.01 2.21 7.92 5.42 -30.87%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.77 0.74 0.71 0.69 0.70 0.67 0.65 11.92%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 71.17 271.85 207.25 141.29 72.62 272.61 203.60 -50.28%
EPS 2.08 5.77 3.55 2.69 1.48 5.31 3.64 -31.06%
DPS 0.00 1.51 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.5169 0.4968 0.4766 0.4632 0.4699 0.4495 0.4364 11.91%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.515 0.49 0.54 0.535 0.64 0.65 0.605 -
P/RPS 0.49 0.12 0.17 0.25 0.59 0.16 0.20 81.44%
P/EPS 16.59 5.70 10.21 13.34 28.99 8.21 11.16 30.15%
EY 6.03 17.54 9.80 7.50 3.45 12.18 8.96 -23.14%
DY 0.00 4.59 0.00 0.00 0.00 3.46 0.00 -
P/NAPS 0.67 0.66 0.76 0.78 0.91 0.97 0.93 -19.58%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 22/09/14 25/06/14 -
Price 0.535 0.46 0.515 0.545 0.58 0.71 0.63 -
P/RPS 0.50 0.11 0.17 0.26 0.54 0.17 0.21 78.02%
P/EPS 17.23 5.35 9.73 13.59 26.27 8.96 11.62 29.93%
EY 5.80 18.69 10.27 7.36 3.81 11.15 8.61 -23.09%
DY 0.00 4.89 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 0.69 0.62 0.73 0.79 0.83 1.06 0.97 -20.26%

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