[ARANK] QoQ Cumulative Quarter Result on 31-Jan-2018 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 102.45%
YoY- -27.61%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 124,458 498,432 377,869 258,033 120,088 462,228 357,863 -50.45%
PBT 3,728 17,254 12,726 8,344 4,119 19,678 15,163 -60.65%
Tax -1,308 -3,312 -3,174 -2,238 -1,103 -3,778 -3,091 -43.54%
NP 2,420 13,942 9,552 6,106 3,016 15,900 12,072 -65.64%
-
NP to SH 2,420 13,942 9,552 6,106 3,016 16,197 12,369 -66.19%
-
Tax Rate 35.09% 19.20% 24.94% 26.82% 26.78% 19.20% 20.39% -
Total Cost 122,038 484,490 368,317 251,927 117,072 446,328 345,791 -49.96%
-
Net Worth 128,558 124,799 120,000 116,400 117,600 113,999 110,400 10.65%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 3,900 - - - 3,900 - -
Div Payout % - 27.97% - - - 24.08% - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 128,558 124,799 120,000 116,400 117,600 113,999 110,400 10.65%
NOSH 120,189 120,000 120,000 120,000 120,000 120,000 120,000 0.10%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.94% 2.80% 2.53% 2.37% 2.51% 3.44% 3.37% -
ROE 1.88% 11.17% 7.96% 5.25% 2.56% 14.21% 11.20% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 103.59 415.36 314.89 215.03 100.07 385.19 298.22 -50.49%
EPS 2.01 11.62 7.96 5.09 2.51 13.50 10.31 -66.27%
DPS 0.00 3.25 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.07 1.04 1.00 0.97 0.98 0.95 0.92 10.56%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 69.63 278.84 211.39 144.35 67.18 258.58 200.20 -50.44%
EPS 1.35 7.80 5.34 3.42 1.69 9.06 6.92 -66.26%
DPS 0.00 2.18 0.00 0.00 0.00 2.18 0.00 -
NAPS 0.7192 0.6982 0.6713 0.6512 0.6579 0.6377 0.6176 10.65%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.77 0.73 0.735 0.90 1.11 1.10 1.08 -
P/RPS 0.74 0.18 0.23 0.42 1.11 0.29 0.36 61.45%
P/EPS 38.23 6.28 9.23 17.69 44.16 8.15 10.48 136.41%
EY 2.62 15.92 10.83 5.65 2.26 12.27 9.54 -57.64%
DY 0.00 4.45 0.00 0.00 0.00 2.95 0.00 -
P/NAPS 0.72 0.70 0.74 0.93 1.13 1.16 1.17 -27.58%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 26/09/18 29/06/18 28/03/18 08/12/17 27/09/17 15/06/17 -
Price 0.815 0.75 0.735 0.715 1.07 1.13 1.15 -
P/RPS 0.79 0.18 0.23 0.33 1.07 0.29 0.39 59.88%
P/EPS 40.46 6.46 9.23 14.05 42.57 8.37 11.16 135.44%
EY 2.47 15.49 10.83 7.12 2.35 11.94 8.96 -57.54%
DY 0.00 4.33 0.00 0.00 0.00 2.88 0.00 -
P/NAPS 0.76 0.72 0.74 0.74 1.09 1.19 1.25 -28.16%

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