[ARANK] YoY Annualized Quarter Result on 31-Jan-2014 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -3.02%
YoY- 33.56%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 463,200 510,596 505,120 498,812 390,644 390,644 398,222 2.54%
PBT 20,978 16,758 11,858 11,510 7,726 7,726 8,218 16.88%
Tax -4,702 -2,642 -1,790 -1,922 -868 -868 -1,312 23.68%
NP 16,276 14,116 10,068 9,588 6,858 6,858 6,906 15.34%
-
NP to SH 16,870 14,298 9,624 9,170 6,866 6,866 6,906 16.03%
-
Tax Rate 22.41% 15.77% 15.10% 16.70% 11.23% 11.23% 15.96% -
Total Cost 446,924 496,480 495,052 489,224 383,786 383,786 391,316 2.23%
-
Net Worth 106,799 93,599 82,799 75,599 70,799 0 56,750 11.10%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 106,799 93,599 82,799 75,599 70,799 0 56,750 11.10%
NOSH 120,000 120,000 120,000 120,000 120,000 80,046 79,930 7.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 3.51% 2.76% 1.99% 1.92% 1.76% 1.76% 1.73% -
ROE 15.80% 15.28% 11.62% 12.13% 9.70% 0.00% 12.17% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 386.00 425.50 420.93 415.68 325.54 488.02 498.21 -4.16%
EPS 14.06 11.92 8.02 7.64 5.72 5.72 8.64 8.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.78 0.69 0.63 0.59 0.00 0.71 3.83%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 259.13 285.64 282.58 279.05 218.54 218.54 222.78 2.54%
EPS 9.44 8.00 5.38 5.13 3.84 3.84 3.86 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5975 0.5236 0.4632 0.4229 0.3961 0.00 0.3175 11.10%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.09 0.605 0.535 0.455 0.32 0.42 0.42 -
P/RPS 0.28 0.14 0.13 0.11 0.10 0.09 0.08 23.19%
P/EPS 7.75 5.08 6.67 5.95 5.59 4.90 4.86 8.08%
EY 12.90 19.69 14.99 16.79 17.88 20.42 20.57 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.78 0.78 0.72 0.54 0.00 0.59 12.85%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/17 22/03/16 27/03/15 26/03/14 27/03/13 30/03/12 29/03/11 -
Price 1.17 0.625 0.545 0.48 0.33 0.48 0.40 -
P/RPS 0.30 0.15 0.13 0.12 0.10 0.10 0.08 24.61%
P/EPS 8.32 5.25 6.80 6.28 5.77 5.60 4.63 10.25%
EY 12.02 19.06 14.72 15.92 17.34 17.87 21.60 -9.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.80 0.79 0.76 0.56 0.00 0.56 15.20%

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