[ARANK] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 9.68%
YoY- 9.68%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 114,689 117,915 114,546 108,422 99,606 100,255 95,980 3.00%
PBT 3,491 2,100 2,431 2,117 2,010 1,705 2,050 9.26%
Tax -488 -347 -454 -152 -150 -168 0 -
NP 3,003 1,753 1,977 1,965 1,860 1,537 2,050 6.56%
-
NP to SH 3,321 1,537 1,921 2,040 1,860 1,537 2,050 8.36%
-
Tax Rate 13.98% 16.52% 18.68% 7.18% 7.46% 9.85% 0.00% -
Total Cost 111,686 116,162 112,569 106,457 97,746 98,718 93,930 2.92%
-
Net Worth 96,000 85,199 77,999 73,200 64,000 58,438 56,054 9.37%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 96,000 85,199 77,999 73,200 64,000 58,438 56,054 9.37%
NOSH 120,000 120,000 120,000 120,000 80,000 80,052 80,078 6.96%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 2.62% 1.49% 1.73% 1.81% 1.87% 1.53% 2.14% -
ROE 3.46% 1.80% 2.46% 2.79% 2.91% 2.63% 3.66% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 95.57 98.26 95.46 90.35 124.51 125.24 119.86 -3.70%
EPS 2.77 1.28 1.60 1.70 2.33 1.92 2.56 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.71 0.65 0.61 0.80 0.73 0.70 2.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 64.16 65.96 64.08 60.65 55.72 56.09 53.69 3.01%
EPS 1.86 0.86 1.07 1.14 1.04 0.86 1.15 8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.537 0.4766 0.4364 0.4095 0.358 0.3269 0.3136 9.36%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.67 0.54 0.605 0.30 0.43 0.45 0.59 -
P/RPS 0.70 0.55 0.63 0.33 0.35 0.36 0.49 6.11%
P/EPS 24.21 42.16 37.79 17.65 18.49 23.44 23.05 0.82%
EY 4.13 2.37 2.65 5.67 5.41 4.27 4.34 -0.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.93 0.49 0.54 0.62 0.84 0.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 28/06/10 -
Price 0.76 0.515 0.63 0.35 0.41 0.40 0.50 -
P/RPS 0.80 0.52 0.66 0.39 0.33 0.32 0.42 11.32%
P/EPS 27.46 40.21 39.35 20.59 17.63 20.83 19.53 5.83%
EY 3.64 2.49 2.54 4.86 5.67 4.80 5.12 -5.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.97 0.57 0.51 0.55 0.71 4.96%

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