[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 35.01%
YoY- 2.54%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 363,952 249,406 125,592 431,474 303,744 195,322 89,331 155.74%
PBT 8,186 5,755 2,833 8,458 5,980 3,863 1,857 169.57%
Tax -1,415 -961 -385 -1,065 -586 -434 -284 192.57%
NP 6,771 4,794 2,448 7,393 5,394 3,429 1,573 165.32%
-
NP to SH 6,506 4,585 2,364 7,389 5,473 3,433 1,573 158.33%
-
Tax Rate 17.29% 16.70% 13.59% 12.59% 9.80% 11.23% 15.29% -
Total Cost 357,181 244,612 123,144 424,081 298,350 191,893 87,758 155.57%
-
Net Worth 77,999 75,599 76,799 74,400 73,200 70,799 71,199 6.28%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - 2,700 - - - -
Div Payout % - - - 36.54% - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 77,999 75,599 76,799 74,400 73,200 70,799 71,199 6.28%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,000 31.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.86% 1.92% 1.95% 1.71% 1.78% 1.76% 1.76% -
ROE 8.34% 6.06% 3.08% 9.93% 7.48% 4.85% 2.21% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 303.29 207.84 104.66 359.56 253.12 162.77 111.66 95.03%
EPS 5.42 3.82 1.97 6.16 4.56 2.86 1.97 96.71%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.64 0.62 0.61 0.59 0.89 -18.94%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 203.19 139.24 70.12 240.89 169.58 109.05 49.87 155.75%
EPS 3.63 2.56 1.32 4.13 3.06 1.92 0.88 157.87%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.4355 0.4221 0.4288 0.4154 0.4087 0.3953 0.3975 6.29%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.605 0.455 0.44 0.42 0.30 0.32 0.56 -
P/RPS 0.20 0.22 0.42 0.12 0.12 0.20 0.50 -45.80%
P/EPS 11.16 11.91 22.34 6.82 6.58 11.19 28.48 -46.54%
EY 8.96 8.40 4.48 14.66 15.20 8.94 3.51 87.10%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.69 0.68 0.49 0.54 0.63 29.73%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 -
Price 0.63 0.48 0.495 0.435 0.35 0.33 0.56 -
P/RPS 0.21 0.23 0.47 0.12 0.14 0.20 0.50 -44.00%
P/EPS 11.62 12.56 25.13 7.06 7.67 11.54 28.48 -45.07%
EY 8.61 7.96 3.98 14.16 13.03 8.67 3.51 82.18%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.77 0.70 0.57 0.56 0.63 33.44%

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