[ARANK] YoY Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 20.55%
YoY- 81.48%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 696,440 632,184 783,042 612,541 445,200 481,862 503,825 5.53%
PBT 13,080 13,706 19,712 17,482 10,596 14,577 16,968 -4.24%
Tax -2,510 -3,849 -5,530 -3,880 -2,824 -4,172 -4,232 -8.33%
NP 10,569 9,857 14,181 13,602 7,772 10,405 12,736 -3.05%
-
NP to SH 14,154 12,732 18,108 14,106 7,773 10,405 12,736 1.77%
-
Tax Rate 19.19% 28.08% 28.05% 22.19% 26.65% 28.62% 24.94% -
Total Cost 685,870 622,326 768,861 598,938 437,428 471,457 491,089 5.72%
-
Net Worth 175,430 164,859 155,676 145,564 135,951 130,248 120,000 6.52%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 175,430 164,859 155,676 145,564 135,951 130,248 120,000 6.52%
NOSH 178,754 178,754 177,961 172,700 170,100 169,512 120,000 6.86%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 1.52% 1.56% 1.81% 2.22% 1.75% 2.16% 2.53% -
ROE 8.07% 7.72% 11.63% 9.69% 5.72% 7.99% 10.61% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 396.99 360.46 447.67 357.68 261.98 284.87 419.85 -0.92%
EPS 8.07 7.25 10.35 8.24 4.57 6.15 10.61 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.94 0.89 0.85 0.80 0.77 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 172,700
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 389.61 353.66 438.05 342.67 249.06 269.57 281.85 5.53%
EPS 7.92 7.12 10.13 7.89 4.35 5.82 7.12 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9814 0.9223 0.8709 0.8143 0.7605 0.7286 0.6713 6.52%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 0.525 0.53 0.57 0.76 0.405 0.525 0.735 -
P/RPS 0.13 0.15 0.13 0.21 0.15 0.18 0.18 -5.27%
P/EPS 6.51 7.30 5.51 9.23 8.85 8.53 6.93 -1.03%
EY 15.37 13.70 18.16 10.84 11.29 11.72 14.44 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.64 0.89 0.51 0.68 0.74 -5.40%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 25/06/24 27/06/23 29/06/22 23/06/21 24/06/20 26/06/19 29/06/18 -
Price 0.53 0.535 0.50 0.63 0.40 0.495 0.735 -
P/RPS 0.13 0.15 0.11 0.18 0.15 0.17 0.18 -5.27%
P/EPS 6.57 7.37 4.83 7.65 8.74 8.05 6.93 -0.88%
EY 15.22 13.57 20.70 13.08 11.44 12.43 14.44 0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.56 0.74 0.50 0.64 0.74 -5.40%

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