[ARANK] QoQ Cumulative Quarter Result on 31-Jan-2016 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 91.87%
YoY- 48.57%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 123,777 483,844 369,987 255,298 127,223 485,950 370,475 -51.69%
PBT 5,165 15,414 11,870 8,379 4,315 9,962 8,029 -25.38%
Tax -635 -4 -1,809 -1,321 -570 584 -1,242 -35.93%
NP 4,530 15,410 10,061 7,058 3,745 10,546 6,787 -23.53%
-
NP to SH 4,655 15,838 10,470 7,149 3,726 10,316 6,349 -18.61%
-
Tax Rate 12.29% 0.03% 15.24% 15.77% 13.21% -5.86% 15.47% -
Total Cost 119,247 468,434 359,926 248,240 123,478 475,404 363,688 -52.28%
-
Net Worth 106,777 102,000 96,000 93,599 92,399 88,800 85,199 16.16%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - 3,600 - - - 2,700 - -
Div Payout % - 22.73% - - - 26.17% - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 106,777 102,000 96,000 93,599 92,399 88,800 85,199 16.16%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 3.66% 3.18% 2.72% 2.76% 2.94% 2.17% 1.83% -
ROE 4.36% 15.53% 10.91% 7.64% 4.03% 11.62% 7.45% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 103.17 403.20 308.32 212.75 106.02 404.96 308.73 -51.68%
EPS 3.88 13.20 8.73 5.96 3.11 8.60 5.29 -18.59%
DPS 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.89 0.85 0.80 0.78 0.77 0.74 0.71 16.17%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 69.10 270.12 206.56 142.53 71.03 271.30 206.83 -51.69%
EPS 2.60 8.84 5.85 3.99 2.08 5.76 3.54 -18.51%
DPS 0.00 2.01 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.5961 0.5695 0.536 0.5226 0.5159 0.4958 0.4757 16.15%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.925 0.825 0.67 0.605 0.515 0.49 0.54 -
P/RPS 0.92 0.20 0.22 0.28 0.49 0.12 0.17 206.66%
P/EPS 23.84 6.25 7.68 10.16 16.59 5.70 10.21 75.55%
EY 4.19 16.00 13.02 9.85 6.03 17.54 9.80 -43.10%
DY 0.00 3.64 0.00 0.00 0.00 4.59 0.00 -
P/NAPS 1.04 0.97 0.84 0.78 0.67 0.66 0.76 23.14%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 07/12/16 28/09/16 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 -
Price 0.90 0.935 0.76 0.625 0.535 0.46 0.515 -
P/RPS 0.89 0.23 0.25 0.29 0.50 0.11 0.17 199.99%
P/EPS 23.20 7.08 8.71 10.49 17.23 5.35 9.73 78.00%
EY 4.31 14.12 11.48 9.53 5.80 18.69 10.27 -43.79%
DY 0.00 3.21 0.00 0.00 0.00 4.89 0.00 -
P/NAPS 1.01 1.10 0.95 0.80 0.69 0.62 0.73 24.04%

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