[ARANK] YoY Cumulative 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- 81.65%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 258,033 231,600 255,298 252,560 249,406 195,322 195,322 4.74%
PBT 8,344 10,489 8,379 5,929 5,755 3,863 3,863 13.68%
Tax -2,238 -2,351 -1,321 -895 -961 -434 -434 31.40%
NP 6,106 8,138 7,058 5,034 4,794 3,429 3,429 10.08%
-
NP to SH 6,106 8,435 7,149 4,812 4,585 3,433 3,433 10.06%
-
Tax Rate 26.82% 22.41% 15.77% 15.10% 16.70% 11.23% 11.23% -
Total Cost 251,927 223,462 248,240 247,526 244,612 191,893 191,893 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 5.25% 7.90% 7.64% 5.81% 6.06% 4.85% 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 215.03 193.00 212.75 210.47 207.84 162.77 244.01 -2.08%
EPS 5.09 7.03 5.96 4.01 3.82 2.86 2.86 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 144.35 129.56 142.82 141.29 139.52 109.27 109.27 4.74%
EPS 3.42 4.72 4.00 2.69 2.56 1.92 1.92 10.09%
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 0.42 0.56 0.28 0.25 0.22 0.20 0.17 16.25%
P/EPS 17.69 15.51 10.16 13.34 11.91 11.19 9.79 10.35%
EY 5.65 6.45 9.85 7.50 8.40 8.94 10.21 -9.38%
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 0.33 0.61 0.29 0.26 0.23 0.20 0.20 8.69%
P/EPS 14.05 16.64 10.49 13.59 12.56 11.54 11.19 3.86%
EY 7.12 6.01 9.53 7.36 7.96 8.67 8.93 -3.70%
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