[ARANK] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -9.17%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 516,066 463,200 510,596 505,120 498,812 390,644 390,644 4.74%
PBT 16,688 20,978 16,758 11,858 11,510 7,726 7,726 13.68%
Tax -4,476 -4,702 -2,642 -1,790 -1,922 -868 -868 31.40%
NP 12,212 16,276 14,116 10,068 9,588 6,858 6,858 10.08%
-
NP to SH 12,212 16,870 14,298 9,624 9,170 6,866 6,866 10.06%
-
Tax Rate 26.82% 22.41% 15.77% 15.10% 16.70% 11.23% 11.23% -
Total Cost 503,854 446,924 496,480 495,052 489,224 383,786 383,786 4.63%
-
Net Worth 116,400 106,799 93,599 82,799 75,599 70,799 0 -
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 116,400 106,799 93,599 82,799 75,599 70,799 0 -
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,046 6.97%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.37% 3.51% 2.76% 1.99% 1.92% 1.76% 1.76% -
ROE 10.49% 15.80% 15.28% 11.62% 12.13% 9.70% 0.00% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 430.06 386.00 425.50 420.93 415.68 325.54 488.02 -2.08%
EPS 10.18 14.06 11.92 8.02 7.64 5.72 5.72 10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.78 0.69 0.63 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 288.70 259.13 285.64 282.58 279.05 218.54 218.54 4.74%
EPS 6.83 9.44 8.00 5.38 5.13 3.84 3.84 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6512 0.5975 0.5236 0.4632 0.4229 0.3961 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.90 1.09 0.605 0.535 0.455 0.32 0.42 -
P/RPS 0.21 0.28 0.14 0.13 0.11 0.10 0.09 15.15%
P/EPS 8.84 7.75 5.08 6.67 5.95 5.59 4.90 10.32%
EY 11.31 12.90 19.69 14.99 16.79 17.88 20.42 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.22 0.78 0.78 0.72 0.54 0.00 -
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 28/03/18 29/03/17 22/03/16 27/03/15 26/03/14 27/03/13 30/03/12 -
Price 0.715 1.17 0.625 0.545 0.48 0.33 0.48 -
P/RPS 0.17 0.30 0.15 0.13 0.12 0.10 0.10 9.23%
P/EPS 7.03 8.32 5.25 6.80 6.28 5.77 5.60 3.85%
EY 14.23 12.02 19.06 14.72 15.92 17.34 17.87 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.31 0.80 0.79 0.76 0.56 0.00 -

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