[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -2.62%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 587,282 387,242 180,634 563,437 459,406 276,492 136,369 165.40%
PBT 14,784 8,679 3,445 12,193 13,112 7,106 3,226 176.67%
Tax -4,148 -2,646 -1,345 -3,918 -2,910 -1,560 -672 237.61%
NP 10,636 6,033 2,100 8,275 10,202 5,546 2,554 159.52%
-
NP to SH 13,581 8,306 3,740 10,303 10,580 5,851 2,782 188.60%
-
Tax Rate 28.06% 30.49% 39.04% 32.13% 22.19% 21.95% 20.83% -
Total Cost 576,646 381,209 178,534 555,162 449,204 270,946 133,815 165.52%
-
Net Worth 155,676 150,369 146,342 144,024 145,564 140,057 141,183 6.75%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - 3,857 - - - -
Div Payout % - - - 37.44% - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 155,676 150,369 146,342 144,024 145,564 140,057 141,183 6.75%
NOSH 177,961 177,791 176,857 173,694 172,700 171,244 170,100 3.06%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 1.81% 1.56% 1.16% 1.47% 2.22% 2.01% 1.87% -
ROE 8.72% 5.52% 2.56% 7.15% 7.27% 4.18% 1.97% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 335.75 221.47 103.68 328.62 268.26 161.88 80.17 160.50%
EPS 7.76 4.75 2.15 6.01 6.18 3.43 1.64 182.64%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.89 0.86 0.84 0.84 0.85 0.82 0.83 4.77%
Adjusted Per Share Value based on latest NOSH - 173,694
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 328.54 216.63 101.05 315.20 257.00 154.68 76.29 165.40%
EPS 7.60 4.65 2.09 5.76 5.92 3.27 1.56 188.21%
DPS 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
NAPS 0.8709 0.8412 0.8187 0.8057 0.8143 0.7835 0.7898 6.75%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.57 0.545 0.605 0.58 0.76 0.51 0.46 -
P/RPS 0.17 0.25 0.58 0.18 0.28 0.32 0.57 -55.45%
P/EPS 7.34 11.47 28.18 9.65 12.30 14.89 28.13 -59.26%
EY 13.62 8.72 3.55 10.36 8.13 6.72 3.56 145.21%
DY 0.00 0.00 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.72 0.69 0.89 0.62 0.55 10.66%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 09/12/20 -
Price 0.50 0.585 0.575 0.67 0.63 0.57 0.63 -
P/RPS 0.15 0.26 0.55 0.20 0.23 0.35 0.79 -67.06%
P/EPS 6.44 12.31 26.78 11.15 10.20 16.64 38.52 -69.75%
EY 15.53 8.12 3.73 8.97 9.81 6.01 2.60 230.28%
DY 0.00 0.00 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.68 0.80 0.74 0.70 0.76 -18.46%

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