[ARANK] YoY Cumulative Quarter Result on 30-Apr-2014 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- 41.9%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 357,863 369,987 370,475 363,952 303,744 296,705 299,366 3.01%
PBT 15,163 11,870 8,029 8,186 5,980 5,801 5,814 17.30%
Tax -3,091 -1,809 -1,242 -1,415 -586 -523 -824 24.62%
NP 12,072 10,061 6,787 6,771 5,394 5,278 4,990 15.84%
-
NP to SH 12,369 10,470 6,349 6,506 5,473 5,278 4,990 16.31%
-
Tax Rate 20.39% 15.24% 15.47% 17.29% 9.80% 9.02% 14.17% -
Total Cost 345,791 359,926 363,688 357,181 298,350 291,427 294,376 2.71%
-
Net Worth 110,400 96,000 85,199 77,999 73,200 64,000 58,376 11.19%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 110,400 96,000 85,199 77,999 73,200 64,000 58,376 11.19%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 79,967 6.99%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 3.37% 2.72% 1.83% 1.86% 1.78% 1.78% 1.67% -
ROE 11.20% 10.91% 7.45% 8.34% 7.48% 8.25% 8.55% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 298.22 308.32 308.73 303.29 253.12 370.88 374.36 -3.71%
EPS 10.31 8.73 5.29 5.42 4.56 6.60 6.24 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.80 0.71 0.65 0.61 0.80 0.73 3.92%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 200.20 206.98 207.25 203.60 169.92 165.98 167.47 3.01%
EPS 6.92 5.86 3.55 3.64 3.06 2.95 2.79 16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6176 0.537 0.4766 0.4364 0.4095 0.358 0.3266 11.19%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 1.08 0.67 0.54 0.605 0.30 0.43 0.45 -
P/RPS 0.36 0.22 0.17 0.20 0.12 0.12 0.12 20.07%
P/EPS 10.48 7.68 10.21 11.16 6.58 6.52 7.21 6.42%
EY 9.54 13.02 9.80 8.96 15.20 15.34 13.87 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.84 0.76 0.93 0.49 0.54 0.62 11.15%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 15/06/17 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 -
Price 1.15 0.76 0.515 0.63 0.35 0.41 0.40 -
P/RPS 0.39 0.25 0.17 0.21 0.14 0.11 0.11 23.46%
P/EPS 11.16 8.71 9.73 11.62 7.67 6.21 6.41 9.67%
EY 8.96 11.48 10.27 8.61 13.03 16.09 15.60 -8.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.95 0.73 0.97 0.57 0.51 0.55 14.64%

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