[ARANK] YoY Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
04-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 15.95%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 632,680 722,536 545,476 551,212 497,832 480,352 495,108 4.16%
PBT 16,284 13,780 12,904 17,096 14,912 16,476 20,660 -3.88%
Tax -5,048 -5,380 -2,688 -4,180 -5,232 -4,412 -2,540 12.12%
NP 11,236 8,400 10,216 12,916 9,680 12,064 18,120 -7.65%
-
NP to SH 14,120 14,960 11,128 12,916 9,680 12,064 18,620 -4.50%
-
Tax Rate 31.00% 39.04% 20.83% 24.45% 35.09% 26.78% 12.29% -
Total Cost 621,444 714,136 535,260 538,296 488,152 468,288 476,988 4.50%
-
Net Worth 164,421 146,342 141,183 137,415 128,558 117,600 106,777 7.45%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 164,421 146,342 141,183 137,415 128,558 117,600 106,777 7.45%
NOSH 177,961 176,857 170,100 169,671 120,189 120,000 120,000 6.78%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 1.78% 1.16% 1.87% 2.34% 1.94% 2.51% 3.66% -
ROE 8.59% 10.22% 7.88% 9.40% 7.53% 10.26% 17.44% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 361.70 414.73 320.68 324.91 414.35 400.29 412.68 -2.17%
EPS 8.08 8.60 6.56 7.60 8.04 10.04 15.52 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.84 0.83 0.81 1.07 0.98 0.89 0.91%
Adjusted Per Share Value based on latest NOSH - 169,671
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 353.22 403.38 304.53 307.73 277.93 268.17 276.41 4.16%
EPS 7.88 8.35 6.21 7.21 5.40 6.74 10.40 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9179 0.817 0.7882 0.7672 0.7177 0.6565 0.5961 7.45%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.525 0.605 0.46 0.495 0.77 1.11 0.925 -
P/RPS 0.15 0.15 0.14 0.15 0.19 0.28 0.23 -6.87%
P/EPS 6.50 7.05 7.03 6.50 9.56 11.04 5.96 1.45%
EY 15.38 14.19 14.22 15.38 10.46 9.06 16.78 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.55 0.61 0.72 1.13 1.04 -9.79%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 05/12/22 08/12/21 09/12/20 04/12/19 12/12/18 08/12/17 07/12/16 -
Price 0.57 0.575 0.63 0.53 0.815 1.07 0.90 -
P/RPS 0.16 0.14 0.20 0.16 0.20 0.27 0.22 -5.16%
P/EPS 7.06 6.70 9.63 6.96 10.12 10.64 5.80 3.32%
EY 14.16 14.93 10.38 14.36 9.89 9.40 17.24 -3.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.76 0.65 0.76 1.09 1.01 -8.05%

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