[ARANK] QoQ Quarter Result on 31-Oct-2021 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 1450.18%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 190,626 200,040 206,608 180,634 104,031 182,914 140,123 22.84%
PBT 6,228 6,105 5,234 3,445 -919 6,006 3,880 37.21%
Tax -1,782 -1,502 -1,301 -1,345 -1,008 -1,350 -888 59.30%
NP 4,446 4,603 3,933 2,100 -1,927 4,656 2,992 30.31%
-
NP to SH 5,084 5,275 4,566 3,740 -277 4,729 3,069 40.13%
-
Tax Rate 28.61% 24.60% 24.86% 39.04% - 22.48% 22.89% -
Total Cost 186,180 195,437 202,675 178,534 105,958 178,258 137,131 22.68%
-
Net Worth 160,923 155,676 150,369 146,342 144,024 145,564 140,057 9.72%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 4,810 - - - 3,857 - - -
Div Payout % 94.61% - - - 0.00% - - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 160,923 155,676 150,369 146,342 144,024 145,564 140,057 9.72%
NOSH 177,961 177,961 177,791 176,857 173,694 172,700 171,244 2.60%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 2.33% 2.30% 1.90% 1.16% -1.85% 2.55% 2.14% -
ROE 3.16% 3.39% 3.04% 2.56% -0.19% 3.25% 2.19% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 108.98 114.36 118.16 103.68 60.67 106.81 82.04 20.90%
EPS 2.91 3.02 2.61 2.15 -0.16 2.76 1.80 37.86%
DPS 2.75 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.84 0.84 0.85 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 176,857
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 106.64 111.91 115.58 101.05 58.20 102.33 78.39 22.84%
EPS 2.84 2.95 2.55 2.09 -0.15 2.65 1.72 39.82%
DPS 2.69 0.00 0.00 0.00 2.16 0.00 0.00 -
NAPS 0.9002 0.8709 0.8412 0.8187 0.8057 0.8143 0.7835 9.72%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.52 0.57 0.545 0.605 0.58 0.76 0.51 -
P/RPS 0.48 0.50 0.46 0.58 0.96 0.71 0.62 -15.72%
P/EPS 17.89 18.90 20.87 28.18 -359.01 27.52 28.38 -26.54%
EY 5.59 5.29 4.79 3.55 -0.28 3.63 3.52 36.23%
DY 5.29 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.57 0.64 0.63 0.72 0.69 0.89 0.62 -5.46%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 29/06/22 30/03/22 08/12/21 29/09/21 23/06/21 29/03/21 -
Price 0.53 0.50 0.585 0.575 0.67 0.63 0.57 -
P/RPS 0.49 0.44 0.50 0.55 1.10 0.59 0.69 -20.45%
P/EPS 18.23 16.58 22.40 26.78 -414.72 22.81 31.72 -30.94%
EY 5.48 6.03 4.46 3.73 -0.24 4.38 3.15 44.79%
DY 5.19 0.00 0.00 0.00 3.36 0.00 0.00 -
P/NAPS 0.58 0.56 0.68 0.68 0.80 0.74 0.70 -11.81%

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