[ARANK] QoQ Quarter Result on 30-Apr-2021 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 54.09%
YoY- 1067.65%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 206,608 180,634 104,031 182,914 140,123 136,369 84,898 80.63%
PBT 5,234 3,445 -919 6,006 3,880 3,226 1,660 114.57%
Tax -1,301 -1,345 -1,008 -1,350 -888 -672 -166 293.08%
NP 3,933 2,100 -1,927 4,656 2,992 2,554 1,494 90.31%
-
NP to SH 4,566 3,740 -277 4,729 3,069 2,782 1,854 82.06%
-
Tax Rate 24.86% 39.04% - 22.48% 22.89% 20.83% 10.00% -
Total Cost 202,675 178,534 105,958 178,258 137,131 133,815 83,404 80.45%
-
Net Worth 150,369 146,342 144,024 145,564 140,057 141,183 137,650 6.05%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 3,857 - - - 3,398 -
Div Payout % - - 0.00% - - - 183.32% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 150,369 146,342 144,024 145,564 140,057 141,183 137,650 6.05%
NOSH 177,791 176,857 173,694 172,700 171,244 170,100 170,100 2.98%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 1.90% 1.16% -1.85% 2.55% 2.14% 1.87% 1.76% -
ROE 3.04% 2.56% -0.19% 3.25% 2.19% 1.97% 1.35% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 118.16 103.68 60.67 106.81 82.04 80.17 49.96 77.23%
EPS 2.61 2.15 -0.16 2.76 1.80 1.64 1.09 78.69%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.00 -
NAPS 0.86 0.84 0.84 0.85 0.82 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 172,700
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 115.58 101.05 58.20 102.33 78.39 76.29 47.49 80.64%
EPS 2.55 2.09 -0.15 2.65 1.72 1.56 1.04 81.53%
DPS 0.00 0.00 2.16 0.00 0.00 0.00 1.90 -
NAPS 0.8412 0.8187 0.8057 0.8143 0.7835 0.7898 0.7701 6.04%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.545 0.605 0.58 0.76 0.51 0.46 0.43 -
P/RPS 0.46 0.58 0.96 0.71 0.62 0.57 0.86 -34.03%
P/EPS 20.87 28.18 -359.01 27.52 28.38 28.13 39.41 -34.46%
EY 4.79 3.55 -0.28 3.63 3.52 3.56 2.54 52.46%
DY 0.00 0.00 3.88 0.00 0.00 0.00 4.65 -
P/NAPS 0.63 0.72 0.69 0.89 0.62 0.55 0.53 12.17%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 09/12/20 24/09/20 -
Price 0.585 0.575 0.67 0.63 0.57 0.63 0.42 -
P/RPS 0.50 0.55 1.10 0.59 0.69 0.79 0.84 -29.17%
P/EPS 22.40 26.78 -414.72 22.81 31.72 38.52 38.50 -30.23%
EY 4.46 3.73 -0.24 4.38 3.15 2.60 2.60 43.15%
DY 0.00 0.00 3.36 0.00 0.00 0.00 4.76 -
P/NAPS 0.68 0.68 0.80 0.74 0.70 0.76 0.52 19.52%

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