[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 62.48%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 369,987 255,298 127,223 485,950 370,475 252,560 129,804 101.16%
PBT 11,870 8,379 4,315 9,962 8,029 5,929 3,204 139.61%
Tax -1,809 -1,321 -570 584 -1,242 -895 -452 152.29%
NP 10,061 7,058 3,745 10,546 6,787 5,034 2,752 137.50%
-
NP to SH 10,470 7,149 3,726 10,316 6,349 4,812 2,649 150.19%
-
Tax Rate 15.24% 15.77% 13.21% -5.86% 15.47% 15.10% 14.11% -
Total Cost 359,926 248,240 123,478 475,404 363,688 247,526 127,052 100.33%
-
Net Worth 96,000 93,599 92,399 88,800 85,199 82,799 83,999 9.32%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - 2,700 - - - -
Div Payout % - - - 26.17% - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 96,000 93,599 92,399 88,800 85,199 82,799 83,999 9.32%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 2.72% 2.76% 2.94% 2.17% 1.83% 1.99% 2.12% -
ROE 10.91% 7.64% 4.03% 11.62% 7.45% 5.81% 3.15% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 308.32 212.75 106.02 404.96 308.73 210.47 108.17 101.15%
EPS 8.73 5.96 3.11 8.60 5.29 4.01 2.21 150.09%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.77 0.74 0.71 0.69 0.70 9.31%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 206.56 142.53 71.03 271.30 206.83 141.00 72.47 101.15%
EPS 5.85 3.99 2.08 5.76 3.54 2.69 1.48 150.20%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.536 0.5226 0.5159 0.4958 0.4757 0.4623 0.469 9.31%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.67 0.605 0.515 0.49 0.54 0.535 0.64 -
P/RPS 0.22 0.28 0.49 0.12 0.17 0.25 0.59 -48.22%
P/EPS 7.68 10.16 16.59 5.70 10.21 13.34 28.99 -58.78%
EY 13.02 9.85 6.03 17.54 9.80 7.50 3.45 142.59%
DY 0.00 0.00 0.00 4.59 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.67 0.66 0.76 0.78 0.91 -5.20%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 -
Price 0.76 0.625 0.535 0.46 0.515 0.545 0.58 -
P/RPS 0.25 0.29 0.50 0.11 0.17 0.26 0.54 -40.18%
P/EPS 8.71 10.49 17.23 5.35 9.73 13.59 26.27 -52.12%
EY 11.48 9.53 5.80 18.69 10.27 7.36 3.81 108.75%
DY 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.69 0.62 0.73 0.79 0.83 9.42%

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