[ARANK] QoQ Quarter Result on 31-Jul-2015 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 158.1%
YoY- 32.59%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 114,689 128,075 127,223 115,475 117,915 122,756 129,804 -7.92%
PBT 3,491 4,064 4,315 1,933 2,100 2,725 3,204 5.89%
Tax -488 -751 -570 1,826 -347 -443 -452 5.24%
NP 3,003 3,313 3,745 3,759 1,753 2,282 2,752 5.99%
-
NP to SH 3,321 3,423 3,726 3,967 1,537 2,163 2,649 16.28%
-
Tax Rate 13.98% 18.48% 13.21% -94.46% 16.52% 16.26% 14.11% -
Total Cost 111,686 124,762 123,478 111,716 116,162 120,474 127,052 -8.24%
-
Net Worth 96,000 93,599 92,399 88,800 85,199 82,799 83,999 9.32%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - 2,700 - - - -
Div Payout % - - - 68.06% - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 96,000 93,599 92,399 88,800 85,199 82,799 83,999 9.32%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 2.62% 2.59% 2.94% 3.26% 1.49% 1.86% 2.12% -
ROE 3.46% 3.66% 4.03% 4.47% 1.80% 2.61% 3.15% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 95.57 106.73 106.02 96.23 98.26 102.30 108.17 -7.93%
EPS 2.77 2.85 3.11 3.31 1.28 1.80 2.21 16.26%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.77 0.74 0.71 0.69 0.70 9.31%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 64.03 71.50 71.03 64.47 65.83 68.53 72.47 -7.93%
EPS 1.85 1.91 2.08 2.21 0.86 1.21 1.48 16.05%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.536 0.5226 0.5159 0.4958 0.4757 0.4623 0.469 9.31%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.67 0.605 0.515 0.49 0.54 0.535 0.64 -
P/RPS 0.70 0.57 0.49 0.51 0.55 0.52 0.59 12.08%
P/EPS 24.21 21.21 16.59 14.82 42.16 29.68 28.99 -11.32%
EY 4.13 4.71 6.03 6.75 2.37 3.37 3.45 12.75%
DY 0.00 0.00 0.00 4.59 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.67 0.66 0.76 0.78 0.91 -5.20%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 10/12/14 -
Price 0.76 0.625 0.535 0.46 0.515 0.545 0.58 -
P/RPS 0.80 0.59 0.50 0.48 0.52 0.53 0.54 29.98%
P/EPS 27.46 21.91 17.23 13.91 40.21 30.24 26.27 3.00%
EY 3.64 4.56 5.80 7.19 2.49 3.31 3.81 -2.99%
DY 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
P/NAPS 0.95 0.80 0.69 0.62 0.73 0.79 0.83 9.42%

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