[ARANK] YoY Quarter Result on 30-Apr-2022 [#3]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 15.53%
YoY- 11.55%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 200,040 182,914 81,974 112,696 119,836 119,501 114,689 9.71%
PBT 6,105 6,006 492 3,581 4,382 5,119 3,491 9.75%
Tax -1,502 -1,350 -88 -1,098 -936 -1,185 -488 20.59%
NP 4,603 4,656 404 2,483 3,446 3,934 3,003 7.37%
-
NP to SH 5,275 4,729 405 2,483 3,446 3,934 3,321 8.01%
-
Tax Rate 24.60% 22.48% 17.89% 30.66% 21.36% 23.15% 13.98% -
Total Cost 195,437 178,258 81,570 110,213 116,390 115,567 111,686 9.76%
-
Net Worth 155,676 145,564 135,951 130,248 120,000 110,400 96,000 8.38%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 155,676 145,564 135,951 130,248 120,000 110,400 96,000 8.38%
NOSH 177,961 172,700 170,100 169,512 120,000 120,000 120,000 6.78%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 2.30% 2.55% 0.49% 2.20% 2.88% 3.29% 2.62% -
ROE 3.39% 3.25% 0.30% 1.91% 2.87% 3.56% 3.46% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 114.36 106.81 48.24 66.62 99.86 99.58 95.57 3.03%
EPS 3.02 2.76 0.24 1.47 2.87 3.28 2.77 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.80 0.77 1.00 0.92 0.80 1.79%
Adjusted Per Share Value based on latest NOSH - 177,961
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 112.41 102.78 46.06 63.33 67.34 67.15 64.45 9.70%
EPS 2.96 2.66 0.23 1.40 1.94 2.21 1.87 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8748 0.818 0.7639 0.7319 0.6743 0.6204 0.5394 8.38%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.57 0.76 0.405 0.525 0.735 1.08 0.67 -
P/RPS 0.50 0.71 0.84 0.79 0.74 1.08 0.70 -5.45%
P/EPS 18.90 27.52 169.94 35.77 25.59 32.94 24.21 -4.04%
EY 5.29 3.63 0.59 2.80 3.91 3.04 4.13 4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.51 0.68 0.74 1.17 0.84 -4.42%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/06/22 23/06/21 24/06/20 26/06/19 29/06/18 15/06/17 27/06/16 -
Price 0.50 0.63 0.40 0.495 0.735 1.15 0.76 -
P/RPS 0.44 0.59 0.83 0.74 0.74 1.15 0.80 -9.47%
P/EPS 16.58 22.81 167.84 33.72 25.59 35.08 27.46 -8.06%
EY 6.03 4.38 0.60 2.97 3.91 2.85 3.64 8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.74 0.50 0.64 0.74 1.25 0.95 -8.42%

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