[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -68.01%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 487,299 363,952 249,406 125,592 431,474 303,744 195,322 84.25%
PBT 11,385 8,186 5,755 2,833 8,458 5,980 3,863 105.96%
Tax -1,594 -1,415 -961 -385 -1,065 -586 -434 138.61%
NP 9,791 6,771 4,794 2,448 7,393 5,394 3,429 101.65%
-
NP to SH 9,498 6,506 4,585 2,364 7,389 5,473 3,433 97.44%
-
Tax Rate 14.00% 17.29% 16.70% 13.59% 12.59% 9.80% 11.23% -
Total Cost 477,508 357,181 244,612 123,144 424,081 298,350 191,893 83.93%
-
Net Worth 80,349 77,999 75,599 76,799 74,400 73,200 70,799 8.82%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 2,698 - - - 2,700 - - -
Div Payout % 28.41% - - - 36.54% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 80,349 77,999 75,599 76,799 74,400 73,200 70,799 8.82%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 2.01% 1.86% 1.92% 1.95% 1.71% 1.78% 1.76% -
ROE 11.82% 8.34% 6.06% 3.08% 9.93% 7.48% 4.85% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 406.34 303.29 207.84 104.66 359.56 253.12 162.77 84.33%
EPS 7.92 5.42 3.82 1.97 6.16 4.56 2.86 97.56%
DPS 2.25 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.67 0.65 0.63 0.64 0.62 0.61 0.59 8.87%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 272.05 203.19 139.24 70.12 240.89 169.58 109.05 84.25%
EPS 5.30 3.63 2.56 1.32 4.13 3.06 1.92 97.14%
DPS 1.51 0.00 0.00 0.00 1.51 0.00 0.00 -
NAPS 0.4486 0.4355 0.4221 0.4288 0.4154 0.4087 0.3953 8.82%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.65 0.605 0.455 0.44 0.42 0.30 0.32 -
P/RPS 0.16 0.20 0.22 0.42 0.12 0.12 0.20 -13.85%
P/EPS 8.21 11.16 11.91 22.34 6.82 6.58 11.19 -18.69%
EY 12.18 8.96 8.40 4.48 14.66 15.20 8.94 22.96%
DY 3.46 0.00 0.00 0.00 5.36 0.00 0.00 -
P/NAPS 0.97 0.93 0.72 0.69 0.68 0.49 0.54 47.92%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 22/09/14 25/06/14 26/03/14 12/12/13 30/09/13 26/06/13 27/03/13 -
Price 0.71 0.63 0.48 0.495 0.435 0.35 0.33 -
P/RPS 0.17 0.21 0.23 0.47 0.12 0.14 0.20 -10.29%
P/EPS 8.96 11.62 12.56 25.13 7.06 7.67 11.54 -15.56%
EY 11.15 8.61 7.96 3.98 14.16 13.03 8.67 18.31%
DY 3.17 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 1.06 0.97 0.76 0.77 0.70 0.57 0.56 53.19%

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