[ARANK] QoQ Quarter Result on 31-Jan-2014 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -6.05%
YoY- 19.41%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 129,804 123,347 114,546 123,814 125,592 127,730 108,422 12.71%
PBT 3,204 3,199 2,431 2,922 2,833 2,478 2,117 31.72%
Tax -452 -179 -454 -576 -385 -479 -152 106.38%
NP 2,752 3,020 1,977 2,346 2,448 1,999 1,965 25.10%
-
NP to SH 2,649 2,992 1,921 2,221 2,364 1,916 2,040 18.96%
-
Tax Rate 14.11% 5.60% 18.68% 19.71% 13.59% 19.33% 7.18% -
Total Cost 127,052 120,327 112,569 121,468 123,144 125,731 106,457 12.47%
-
Net Worth 83,999 80,507 77,999 75,599 76,799 74,400 73,200 9.58%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 2,703 - - - 2,700 - -
Div Payout % - 90.36% - - - 140.92% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 83,999 80,507 77,999 75,599 76,799 74,400 73,200 9.58%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 2.12% 2.45% 1.73% 1.89% 1.95% 1.57% 1.81% -
ROE 3.15% 3.72% 2.46% 2.94% 3.08% 2.58% 2.79% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 108.17 102.65 95.46 103.18 104.66 106.44 90.35 12.71%
EPS 2.21 2.49 1.60 1.85 1.97 1.60 1.70 19.05%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.70 0.67 0.65 0.63 0.64 0.62 0.61 9.58%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 72.47 68.86 63.95 69.12 70.12 71.31 60.53 12.71%
EPS 1.48 1.67 1.07 1.24 1.32 1.07 1.14 18.95%
DPS 0.00 1.51 0.00 0.00 0.00 1.51 0.00 -
NAPS 0.469 0.4495 0.4355 0.4221 0.4288 0.4154 0.4087 9.58%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.64 0.65 0.605 0.455 0.44 0.42 0.30 -
P/RPS 0.59 0.63 0.63 0.44 0.42 0.39 0.33 47.15%
P/EPS 28.99 26.10 37.79 24.58 22.34 26.30 17.65 39.08%
EY 3.45 3.83 2.65 4.07 4.48 3.80 5.67 -28.12%
DY 0.00 3.46 0.00 0.00 0.00 5.36 0.00 -
P/NAPS 0.91 0.97 0.93 0.72 0.69 0.68 0.49 50.91%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 10/12/14 22/09/14 25/06/14 26/03/14 12/12/13 30/09/13 26/06/13 -
Price 0.58 0.71 0.63 0.48 0.495 0.435 0.35 -
P/RPS 0.54 0.69 0.66 0.47 0.47 0.41 0.39 24.15%
P/EPS 26.27 28.51 39.35 25.93 25.13 27.24 20.59 17.58%
EY 3.81 3.51 2.54 3.86 3.98 3.67 4.86 -14.94%
DY 0.00 3.17 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.83 1.06 0.97 0.76 0.77 0.70 0.57 28.38%

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