[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2022 [#1]

Announcement Date
05-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- -81.09%
YoY- -5.61%
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 647,379 474,138 313,039 158,170 777,908 587,282 387,242 40.99%
PBT 15,040 10,280 7,251 4,071 21,012 14,784 8,679 44.41%
Tax -3,998 -2,887 -2,317 -1,262 -5,930 -4,148 -2,646 31.77%
NP 11,042 7,393 4,934 2,809 15,082 10,636 6,033 49.79%
-
NP to SH 13,966 9,549 6,442 3,530 18,665 13,581 8,306 41.53%
-
Tax Rate 26.58% 28.08% 31.95% 31.00% 28.22% 28.06% 30.49% -
Total Cost 636,337 466,745 308,105 155,361 762,826 576,646 381,209 40.85%
-
Net Worth 170,120 164,859 163,105 164,421 160,923 155,676 150,369 8.59%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 4,384 - - - 4,810 - - -
Div Payout % 31.39% - - - 25.77% - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 170,120 164,859 163,105 164,421 160,923 155,676 150,369 8.59%
NOSH 178,754 178,754 178,651 177,961 177,961 177,961 177,791 0.36%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 1.71% 1.56% 1.58% 1.78% 1.94% 1.81% 1.56% -
ROE 8.21% 5.79% 3.95% 2.15% 11.60% 8.72% 5.52% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 369.13 270.35 178.49 90.43 444.73 335.75 221.47 40.70%
EPS 7.96 5.44 3.67 2.02 10.67 7.76 4.75 41.21%
DPS 2.50 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 0.97 0.94 0.93 0.94 0.92 0.89 0.86 8.37%
Adjusted Per Share Value based on latest NOSH - 177,961
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 362.16 265.25 175.12 88.48 435.18 328.54 216.63 40.99%
EPS 7.81 5.34 3.60 1.97 10.44 7.60 4.65 41.43%
DPS 2.45 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.9517 0.9223 0.9125 0.9198 0.9002 0.8709 0.8412 8.60%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.52 0.53 0.60 0.525 0.52 0.57 0.545 -
P/RPS 0.14 0.20 0.34 0.58 0.12 0.17 0.25 -32.13%
P/EPS 6.53 9.73 16.33 26.01 4.87 7.34 11.47 -31.37%
EY 15.31 10.27 6.12 3.84 20.52 13.62 8.72 45.68%
DY 4.81 0.00 0.00 0.00 5.29 0.00 0.00 -
P/NAPS 0.54 0.56 0.65 0.56 0.57 0.64 0.63 -9.79%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 26/09/23 27/06/23 28/03/23 05/12/22 28/09/22 29/06/22 30/03/22 -
Price 0.575 0.535 0.56 0.57 0.53 0.50 0.585 -
P/RPS 0.16 0.20 0.31 0.63 0.12 0.15 0.26 -27.71%
P/EPS 7.22 9.83 15.25 28.24 4.97 6.44 12.31 -30.00%
EY 13.85 10.18 6.56 3.54 20.13 15.53 8.12 42.89%
DY 4.35 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.59 0.57 0.60 0.61 0.58 0.56 0.68 -9.05%

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