[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 45.99%
YoY- 28.54%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 370,475 252,560 129,804 487,299 363,952 249,406 125,592 106.09%
PBT 8,029 5,929 3,204 11,385 8,186 5,755 2,833 100.64%
Tax -1,242 -895 -452 -1,594 -1,415 -961 -385 118.79%
NP 6,787 5,034 2,752 9,791 6,771 4,794 2,448 97.72%
-
NP to SH 6,349 4,812 2,649 9,498 6,506 4,585 2,364 93.56%
-
Tax Rate 15.47% 15.10% 14.11% 14.00% 17.29% 16.70% 13.59% -
Total Cost 363,688 247,526 127,052 477,508 357,181 244,612 123,144 106.25%
-
Net Worth 85,199 82,799 83,999 80,349 77,999 75,599 76,799 7.18%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - 2,698 - - - -
Div Payout % - - - 28.41% - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 85,199 82,799 83,999 80,349 77,999 75,599 76,799 7.18%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 1.83% 1.99% 2.12% 2.01% 1.86% 1.92% 1.95% -
ROE 7.45% 5.81% 3.15% 11.82% 8.34% 6.06% 3.08% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 308.73 210.47 108.17 406.34 303.29 207.84 104.66 106.09%
EPS 5.29 4.01 2.21 7.92 5.42 3.82 1.97 93.54%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.70 0.67 0.65 0.63 0.64 7.18%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 207.25 141.29 72.62 272.61 203.60 139.52 70.26 106.08%
EPS 3.55 2.69 1.48 5.31 3.64 2.56 1.32 93.74%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.4766 0.4632 0.4699 0.4495 0.4364 0.4229 0.4296 7.18%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.54 0.535 0.64 0.65 0.605 0.455 0.44 -
P/RPS 0.17 0.25 0.59 0.16 0.20 0.22 0.42 -45.37%
P/EPS 10.21 13.34 28.99 8.21 11.16 11.91 22.34 -40.75%
EY 9.80 7.50 3.45 12.18 8.96 8.40 4.48 68.75%
DY 0.00 0.00 0.00 3.46 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.91 0.97 0.93 0.72 0.69 6.67%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 27/03/15 10/12/14 22/09/14 25/06/14 26/03/14 12/12/13 -
Price 0.515 0.545 0.58 0.71 0.63 0.48 0.495 -
P/RPS 0.17 0.26 0.54 0.17 0.21 0.23 0.47 -49.32%
P/EPS 9.73 13.59 26.27 8.96 11.62 12.56 25.13 -46.96%
EY 10.27 7.36 3.81 11.15 8.61 7.96 3.98 88.45%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.83 1.06 0.97 0.76 0.77 -3.50%

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