[ARANK] QoQ Quarter Result on 31-Oct-2017 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- -21.21%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 120,563 119,836 137,945 120,088 104,365 119,501 110,913 5.73%
PBT 4,528 4,382 4,225 4,119 4,515 5,119 5,096 -7.59%
Tax -138 -936 -1,135 -1,103 -687 -1,185 -1,488 -79.60%
NP 4,390 3,446 3,090 3,016 3,828 3,934 3,608 14.01%
-
NP to SH 4,390 3,446 3,090 3,016 3,828 3,934 3,780 10.51%
-
Tax Rate 3.05% 21.36% 26.86% 26.78% 15.22% 23.15% 29.20% -
Total Cost 116,173 116,390 134,855 117,072 100,537 115,567 107,305 5.45%
-
Net Worth 124,799 120,000 116,400 117,600 113,999 110,400 106,799 10.97%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 3,900 - - - 3,900 - - -
Div Payout % 88.84% - - - 101.88% - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 124,799 120,000 116,400 117,600 113,999 110,400 106,799 10.97%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 3.64% 2.88% 2.24% 2.51% 3.67% 3.29% 3.25% -
ROE 3.52% 2.87% 2.65% 2.56% 3.36% 3.56% 3.54% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 100.47 99.86 114.95 100.07 86.97 99.58 92.43 5.73%
EPS 3.66 2.87 2.58 2.51 3.19 3.28 3.15 10.55%
DPS 3.25 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 1.04 1.00 0.97 0.98 0.95 0.92 0.89 10.97%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 67.31 66.90 77.01 67.04 58.27 66.72 61.92 5.73%
EPS 2.45 1.92 1.73 1.68 2.14 2.20 2.11 10.50%
DPS 2.18 0.00 0.00 0.00 2.18 0.00 0.00 -
NAPS 0.6967 0.6699 0.6498 0.6565 0.6364 0.6163 0.5963 10.96%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.73 0.735 0.90 1.11 1.10 1.08 1.09 -
P/RPS 0.73 0.74 0.78 1.11 1.26 1.08 1.18 -27.45%
P/EPS 19.95 25.59 34.95 44.16 34.48 32.94 34.60 -30.79%
EY 5.01 3.91 2.86 2.26 2.90 3.04 2.89 44.45%
DY 4.45 0.00 0.00 0.00 2.95 0.00 0.00 -
P/NAPS 0.70 0.74 0.93 1.13 1.16 1.17 1.22 -31.02%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 26/09/18 29/06/18 28/03/18 08/12/17 27/09/17 15/06/17 29/03/17 -
Price 0.75 0.735 0.715 1.07 1.13 1.15 1.17 -
P/RPS 0.75 0.74 0.62 1.07 1.30 1.15 1.27 -29.67%
P/EPS 20.50 25.59 27.77 42.57 35.42 35.08 37.14 -32.78%
EY 4.88 3.91 3.60 2.35 2.82 2.85 2.69 48.90%
DY 4.33 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.72 0.74 0.74 1.09 1.19 1.25 1.31 -32.97%

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