[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2018 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -82.64%
YoY- -19.76%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 482,222 361,397 248,701 124,458 498,432 377,869 258,033 51.89%
PBT 15,145 10,933 7,352 3,728 17,254 12,726 8,344 48.96%
Tax -4,006 -3,129 -2,031 -1,308 -3,312 -3,174 -2,238 47.58%
NP 11,139 7,804 5,321 2,420 13,942 9,552 6,106 49.46%
-
NP to SH 11,139 7,804 5,321 2,420 13,942 9,552 6,106 49.46%
-
Tax Rate 26.45% 28.62% 27.63% 35.09% 19.20% 24.94% 26.82% -
Total Cost 471,083 353,593 243,380 122,038 484,490 368,317 251,927 51.95%
-
Net Worth 133,637 130,248 128,535 128,558 124,799 120,000 116,400 9.67%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 4,229 - - - 3,900 - - -
Div Payout % 37.97% - - - 27.97% - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 133,637 130,248 128,535 128,558 124,799 120,000 116,400 9.67%
NOSH 169,571 169,512 169,436 120,189 120,000 120,000 120,000 26.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 2.31% 2.16% 2.14% 1.94% 2.80% 2.53% 2.37% -
ROE 8.34% 5.99% 4.14% 1.88% 11.17% 7.96% 5.25% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 285.07 213.65 147.05 103.59 415.36 314.89 215.03 20.74%
EPS 6.58 4.61 3.15 2.01 11.62 7.96 5.09 18.72%
DPS 2.50 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 0.79 0.77 0.76 1.07 1.04 1.00 0.97 -12.82%
Adjusted Per Share Value based on latest NOSH - 120,189
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 269.22 201.76 138.85 69.48 278.27 210.96 144.06 51.89%
EPS 6.22 4.36 2.97 1.35 7.78 5.33 3.41 49.45%
DPS 2.36 0.00 0.00 0.00 2.18 0.00 0.00 -
NAPS 0.7461 0.7272 0.7176 0.7177 0.6967 0.6699 0.6498 9.67%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.51 0.525 0.53 0.77 0.73 0.735 0.90 -
P/RPS 0.18 0.25 0.36 0.74 0.18 0.23 0.42 -43.24%
P/EPS 7.75 11.38 16.85 38.23 6.28 9.23 17.69 -42.40%
EY 12.91 8.79 5.94 2.62 15.92 10.83 5.65 73.74%
DY 4.90 0.00 0.00 0.00 4.45 0.00 0.00 -
P/NAPS 0.65 0.68 0.70 0.72 0.70 0.74 0.93 -21.29%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 26/06/19 27/03/19 12/12/18 26/09/18 29/06/18 28/03/18 -
Price 0.50 0.495 0.515 0.815 0.75 0.735 0.715 -
P/RPS 0.18 0.23 0.35 0.79 0.18 0.23 0.33 -33.31%
P/EPS 7.59 10.73 16.37 40.46 6.46 9.23 14.05 -33.74%
EY 13.17 9.32 6.11 2.47 15.49 10.83 7.12 50.85%
DY 5.00 0.00 0.00 0.00 4.33 0.00 0.00 -
P/NAPS 0.63 0.64 0.68 0.76 0.72 0.74 0.74 -10.19%

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