[ARANK] YoY Cumulative Quarter Result on 30-Apr-2018 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- 56.44%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 459,406 333,900 361,397 377,869 357,863 369,987 370,475 3.64%
PBT 13,112 7,947 10,933 12,726 15,163 11,870 8,029 8.50%
Tax -2,910 -2,118 -3,129 -3,174 -3,091 -1,809 -1,242 15.23%
NP 10,202 5,829 7,804 9,552 12,072 10,061 6,787 7.02%
-
NP to SH 10,580 5,830 7,804 9,552 12,369 10,470 6,349 8.87%
-
Tax Rate 22.19% 26.65% 28.62% 24.94% 20.39% 15.24% 15.47% -
Total Cost 449,204 328,071 353,593 368,317 345,791 359,926 363,688 3.57%
-
Net Worth 145,564 135,951 130,248 120,000 110,400 96,000 85,199 9.32%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 145,564 135,951 130,248 120,000 110,400 96,000 85,199 9.32%
NOSH 172,700 170,100 169,512 120,000 120,000 120,000 120,000 6.24%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 2.22% 1.75% 2.16% 2.53% 3.37% 2.72% 1.83% -
ROE 7.27% 4.29% 5.99% 7.96% 11.20% 10.91% 7.45% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 268.26 196.48 213.65 314.89 298.22 308.32 308.73 -2.31%
EPS 6.18 3.43 4.61 7.96 10.31 8.73 5.29 2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.77 1.00 0.92 0.80 0.71 3.04%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 256.48 186.41 201.76 210.96 199.79 206.56 206.83 3.64%
EPS 5.91 3.25 4.36 5.33 6.91 5.85 3.54 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.759 0.7272 0.6699 0.6163 0.536 0.4757 9.32%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.76 0.405 0.525 0.735 1.08 0.67 0.54 -
P/RPS 0.28 0.21 0.25 0.23 0.36 0.22 0.17 8.66%
P/EPS 12.30 11.81 11.38 9.23 10.48 7.68 10.21 3.14%
EY 8.13 8.47 8.79 10.83 9.54 13.02 9.80 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.51 0.68 0.74 1.17 0.84 0.76 2.66%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 24/06/20 26/06/19 29/06/18 15/06/17 27/06/16 23/06/15 -
Price 0.63 0.40 0.495 0.735 1.15 0.76 0.515 -
P/RPS 0.23 0.20 0.23 0.23 0.39 0.25 0.17 5.16%
P/EPS 10.20 11.66 10.73 9.23 11.16 8.71 9.73 0.78%
EY 9.81 8.58 9.32 10.83 8.96 11.48 10.27 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.50 0.64 0.74 1.25 0.95 0.73 0.22%

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