[ARANK] YoY Annualized Quarter Result on 31-Oct-2021 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 45.2%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 723,104 632,680 722,536 545,476 551,212 497,832 480,352 7.05%
PBT 14,192 16,284 13,780 12,904 17,096 14,912 16,476 -2.45%
Tax -4,452 -5,048 -5,380 -2,688 -4,180 -5,232 -4,412 0.15%
NP 9,740 11,236 8,400 10,216 12,916 9,680 12,064 -3.50%
-
NP to SH 12,856 14,120 14,960 11,128 12,916 9,680 12,064 1.06%
-
Tax Rate 31.37% 31.00% 39.04% 20.83% 24.45% 35.09% 26.78% -
Total Cost 713,364 621,444 714,136 535,260 538,296 488,152 468,288 7.26%
-
Net Worth 173,675 164,421 146,342 141,183 137,415 128,558 117,600 6.71%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 173,675 164,421 146,342 141,183 137,415 128,558 117,600 6.71%
NOSH 178,754 177,961 176,857 170,100 169,671 120,189 120,000 6.86%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 1.35% 1.78% 1.16% 1.87% 2.34% 1.94% 2.51% -
ROE 7.40% 8.59% 10.22% 7.88% 9.40% 7.53% 10.26% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 412.19 361.70 414.73 320.68 324.91 414.35 400.29 0.48%
EPS 7.32 8.08 8.60 6.56 7.60 8.04 10.04 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.84 0.83 0.81 1.07 0.98 0.16%
Adjusted Per Share Value based on latest NOSH - 176,857
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 404.52 353.94 404.21 305.15 308.36 278.50 268.72 7.05%
EPS 7.19 7.90 8.37 6.23 7.23 5.42 6.75 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9716 0.9198 0.8187 0.7898 0.7687 0.7192 0.6579 6.71%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.54 0.525 0.605 0.46 0.495 0.77 1.11 -
P/RPS 0.13 0.15 0.15 0.14 0.15 0.19 0.28 -11.99%
P/EPS 7.37 6.50 7.05 7.03 6.50 9.56 11.04 -6.51%
EY 13.57 15.38 14.19 14.22 15.38 10.46 9.06 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.72 0.55 0.61 0.72 1.13 -11.30%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 05/12/23 05/12/22 08/12/21 09/12/20 04/12/19 12/12/18 08/12/17 -
Price 0.545 0.57 0.575 0.63 0.53 0.815 1.07 -
P/RPS 0.13 0.16 0.14 0.20 0.16 0.20 0.27 -11.46%
P/EPS 7.44 7.06 6.70 9.63 6.96 10.12 10.64 -5.78%
EY 13.45 14.16 14.93 10.38 14.36 9.89 9.40 6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.68 0.76 0.65 0.76 1.09 -10.76%

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