[ARANK] QoQ Quarter Result on 30-Apr-2013 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 9.68%
YoY- 9.68%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 123,814 125,592 127,730 108,422 105,991 89,331 103,728 12.48%
PBT 2,922 2,833 2,478 2,117 2,006 1,857 2,030 27.39%
Tax -576 -385 -479 -152 -150 -284 -102 216.11%
NP 2,346 2,448 1,999 1,965 1,856 1,573 1,928 13.93%
-
NP to SH 2,221 2,364 1,916 2,040 1,860 1,573 1,928 9.86%
-
Tax Rate 19.71% 13.59% 19.33% 7.18% 7.48% 15.29% 5.02% -
Total Cost 121,468 123,144 125,731 106,457 104,135 87,758 101,800 12.46%
-
Net Worth 75,599 76,799 74,400 73,200 70,799 71,199 65,599 9.89%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - 2,700 - - - 23 -
Div Payout % - - 140.92% - - - 1.24% -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 75,599 76,799 74,400 73,200 70,799 71,199 65,599 9.89%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 80,000 30.94%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 1.89% 1.95% 1.57% 1.81% 1.75% 1.76% 1.86% -
ROE 2.94% 3.08% 2.58% 2.79% 2.63% 2.21% 2.94% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 103.18 104.66 106.44 90.35 88.33 111.66 129.66 -14.09%
EPS 1.85 1.97 1.60 1.70 1.55 1.97 2.41 -16.12%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 0.03 -
NAPS 0.63 0.64 0.62 0.61 0.59 0.89 0.82 -16.07%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 69.12 70.12 71.31 60.53 59.17 49.87 57.91 12.48%
EPS 1.24 1.32 1.07 1.14 1.04 0.88 1.08 9.61%
DPS 0.00 0.00 1.51 0.00 0.00 0.00 0.01 -
NAPS 0.4221 0.4288 0.4154 0.4087 0.3953 0.3975 0.3662 9.90%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.455 0.44 0.42 0.30 0.32 0.56 0.45 -
P/RPS 0.44 0.42 0.39 0.33 0.36 0.50 0.35 16.43%
P/EPS 24.58 22.34 26.30 17.65 20.65 28.48 18.67 20.06%
EY 4.07 4.48 3.80 5.67 4.84 3.51 5.36 -16.72%
DY 0.00 0.00 5.36 0.00 0.00 0.00 0.07 -
P/NAPS 0.72 0.69 0.68 0.49 0.54 0.63 0.55 19.60%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 26/03/14 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 27/09/12 -
Price 0.48 0.495 0.435 0.35 0.33 0.56 0.44 -
P/RPS 0.47 0.47 0.41 0.39 0.37 0.50 0.34 24.01%
P/EPS 25.93 25.13 27.24 20.59 21.29 28.48 18.26 26.25%
EY 3.86 3.98 3.67 4.86 4.70 3.51 5.48 -20.78%
DY 0.00 0.00 5.17 0.00 0.00 0.00 0.07 -
P/NAPS 0.76 0.77 0.70 0.57 0.56 0.63 0.54 25.50%

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