[ARANK] YoY Annualized Quarter Result on 30-Apr-2016 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016 [#3]
Profit Trend
QoQ- -2.36%
YoY- 64.91%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 481,862 503,825 477,150 493,316 493,966 485,269 404,992 2.93%
PBT 14,577 16,968 20,217 15,826 10,705 10,914 7,973 10.57%
Tax -4,172 -4,232 -4,121 -2,412 -1,656 -1,886 -781 32.19%
NP 10,405 12,736 16,096 13,414 9,049 9,028 7,192 6.34%
-
NP to SH 10,405 12,736 16,492 13,960 8,465 8,674 7,297 6.08%
-
Tax Rate 28.62% 24.94% 20.38% 15.24% 15.47% 17.28% 9.80% -
Total Cost 471,457 491,089 461,054 479,901 484,917 476,241 397,800 2.87%
-
Net Worth 130,248 120,000 110,400 96,000 85,199 77,999 73,200 10.07%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 130,248 120,000 110,400 96,000 85,199 77,999 73,200 10.07%
NOSH 169,512 120,000 120,000 120,000 120,000 120,000 120,000 5.92%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 2.16% 2.53% 3.37% 2.72% 1.83% 1.86% 1.78% -
ROE 7.99% 10.61% 14.94% 14.54% 9.94% 11.12% 9.97% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 284.87 419.85 397.63 411.10 411.64 404.39 337.49 -2.78%
EPS 6.15 10.61 13.75 11.64 7.05 7.23 6.08 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 0.92 0.80 0.71 0.65 0.61 3.95%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 269.02 281.28 266.39 275.41 275.78 270.92 226.10 2.93%
EPS 5.81 7.11 9.21 7.79 4.73 4.84 4.07 6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7272 0.6699 0.6163 0.536 0.4757 0.4355 0.4087 10.07%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.525 0.735 1.08 0.67 0.54 0.605 0.30 -
P/RPS 0.18 0.18 0.27 0.16 0.13 0.15 0.09 12.24%
P/EPS 8.53 6.93 7.86 5.76 7.65 8.37 4.93 9.56%
EY 11.72 14.44 12.73 17.36 13.06 11.95 20.27 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 1.17 0.84 0.76 0.93 0.49 5.61%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 26/06/19 29/06/18 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 -
Price 0.495 0.735 1.15 0.76 0.515 0.63 0.35 -
P/RPS 0.17 0.18 0.29 0.18 0.13 0.16 0.10 9.24%
P/EPS 8.05 6.93 8.37 6.53 7.30 8.72 5.76 5.73%
EY 12.43 14.44 11.95 15.31 13.70 11.47 17.37 -5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 1.25 0.95 0.73 0.97 0.57 1.94%

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