[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2023 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
05-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Oct-2023 [#1]
Profit Trend
QoQ- -76.99%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 713,920 522,330 351,073 180,776 647,379 474,138 313,039 73.34%
PBT 14,495 9,810 6,751 3,548 15,040 10,280 7,251 58.75%
Tax -2,763 -1,883 -2,224 -1,113 -3,998 -2,887 -2,317 12.46%
NP 11,732 7,927 4,527 2,435 11,042 7,393 4,934 78.24%
-
NP to SH 15,351 10,616 6,087 3,214 13,966 9,549 6,442 78.50%
-
Tax Rate 19.06% 19.19% 32.94% 31.37% 26.58% 28.08% 31.95% -
Total Cost 702,188 514,403 346,546 178,341 636,337 466,745 308,105 73.26%
-
Net Worth 184,117 175,430 171,921 173,675 170,120 164,859 163,105 8.42%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 4,468 - - - 4,384 - - -
Div Payout % 29.11% - - - 31.39% - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 184,117 175,430 171,921 173,675 170,120 164,859 163,105 8.42%
NOSH 178,754 178,754 178,754 178,754 178,754 178,754 178,651 0.03%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 1.64% 1.52% 1.29% 1.35% 1.71% 1.56% 1.58% -
ROE 8.34% 6.05% 3.54% 1.85% 8.21% 5.79% 3.95% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 399.39 297.74 200.12 103.05 369.13 270.35 178.49 71.15%
EPS 8.59 6.05 3.47 1.83 7.96 5.44 3.67 76.37%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.03 1.00 0.98 0.99 0.97 0.94 0.93 7.05%
Adjusted Per Share Value based on latest NOSH - 178,754
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 398.57 291.61 196.00 100.92 361.42 264.71 174.77 73.34%
EPS 8.57 5.93 3.40 1.79 7.80 5.33 3.60 78.38%
DPS 2.49 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 1.0279 0.9794 0.9598 0.9696 0.9498 0.9204 0.9106 8.42%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.535 0.525 0.52 0.54 0.52 0.53 0.60 -
P/RPS 0.13 0.18 0.26 0.52 0.14 0.20 0.34 -47.35%
P/EPS 6.23 8.68 14.99 29.47 6.53 9.73 16.33 -47.42%
EY 16.05 11.53 6.67 3.39 15.31 10.27 6.12 90.28%
DY 4.67 0.00 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 0.52 0.53 0.53 0.55 0.54 0.56 0.65 -13.83%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 24/09/24 25/06/24 26/03/24 05/12/23 26/09/23 27/06/23 28/03/23 -
Price 0.51 0.53 0.51 0.545 0.575 0.535 0.56 -
P/RPS 0.13 0.18 0.25 0.53 0.16 0.20 0.31 -44.00%
P/EPS 5.94 8.76 14.70 29.75 7.22 9.83 15.25 -46.69%
EY 16.84 11.42 6.80 3.36 13.85 10.18 6.56 87.58%
DY 4.90 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.50 0.53 0.52 0.55 0.59 0.57 0.60 -11.45%

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