[ARANK] QoQ Quarter Result on 31-Oct-2015 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -6.08%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 113,857 114,689 128,075 127,223 115,475 117,915 122,756 -4.89%
PBT 3,544 3,491 4,064 4,315 1,933 2,100 2,725 19.16%
Tax 1,805 -488 -751 -570 1,826 -347 -443 -
NP 5,349 3,003 3,313 3,745 3,759 1,753 2,282 76.54%
-
NP to SH 5,368 3,321 3,423 3,726 3,967 1,537 2,163 83.40%
-
Tax Rate -50.93% 13.98% 18.48% 13.21% -94.46% 16.52% 16.26% -
Total Cost 108,508 111,686 124,762 123,478 111,716 116,162 120,474 -6.74%
-
Net Worth 102,000 96,000 93,599 92,399 88,800 85,199 82,799 14.93%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 3,600 - - - 2,700 - - -
Div Payout % 67.06% - - - 68.06% - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 102,000 96,000 93,599 92,399 88,800 85,199 82,799 14.93%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 4.70% 2.62% 2.59% 2.94% 3.26% 1.49% 1.86% -
ROE 5.26% 3.46% 3.66% 4.03% 4.47% 1.80% 2.61% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 94.88 95.57 106.73 106.02 96.23 98.26 102.30 -4.90%
EPS 4.47 2.77 2.85 3.11 3.31 1.28 1.80 83.48%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.85 0.80 0.78 0.77 0.74 0.71 0.69 14.93%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 63.56 64.03 71.50 71.03 64.47 65.83 68.53 -4.89%
EPS 3.00 1.85 1.91 2.08 2.21 0.86 1.21 83.28%
DPS 2.01 0.00 0.00 0.00 1.51 0.00 0.00 -
NAPS 0.5695 0.536 0.5226 0.5159 0.4958 0.4757 0.4623 14.93%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.825 0.67 0.605 0.515 0.49 0.54 0.535 -
P/RPS 0.87 0.70 0.57 0.49 0.51 0.55 0.52 40.97%
P/EPS 18.44 24.21 21.21 16.59 14.82 42.16 29.68 -27.20%
EY 5.42 4.13 4.71 6.03 6.75 2.37 3.37 37.31%
DY 3.64 0.00 0.00 0.00 4.59 0.00 0.00 -
P/NAPS 0.97 0.84 0.78 0.67 0.66 0.76 0.78 15.65%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 -
Price 0.935 0.76 0.625 0.535 0.46 0.515 0.545 -
P/RPS 0.99 0.80 0.59 0.50 0.48 0.52 0.53 51.73%
P/EPS 20.90 27.46 21.91 17.23 13.91 40.21 30.24 -21.84%
EY 4.78 3.64 4.56 5.80 7.19 2.49 3.31 27.79%
DY 3.21 0.00 0.00 0.00 4.89 0.00 0.00 -
P/NAPS 1.10 0.95 0.80 0.69 0.62 0.73 0.79 24.71%

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