[ARANK] YoY Quarter Result on 31-Jan-2016 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
22-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- -8.13%
YoY- 58.25%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 124,243 137,945 110,913 128,075 122,756 123,814 105,991 2.68%
PBT 3,624 4,225 5,096 4,064 2,725 2,922 2,006 10.35%
Tax -723 -1,135 -1,488 -751 -443 -576 -150 29.95%
NP 2,901 3,090 3,608 3,313 2,282 2,346 1,856 7.72%
-
NP to SH 2,901 3,090 3,780 3,423 2,163 2,221 1,860 7.68%
-
Tax Rate 19.95% 26.86% 29.20% 18.48% 16.26% 19.71% 7.48% -
Total Cost 121,342 134,855 107,305 124,762 120,474 121,468 104,135 2.58%
-
Net Worth 128,535 116,400 106,799 93,599 82,799 75,599 70,799 10.44%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 128,535 116,400 106,799 93,599 82,799 75,599 70,799 10.44%
NOSH 169,436 120,000 120,000 120,000 120,000 120,000 120,000 5.91%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 2.33% 2.24% 3.25% 2.59% 1.86% 1.89% 1.75% -
ROE 2.26% 2.65% 3.54% 3.66% 2.61% 2.94% 2.63% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 73.46 114.95 92.43 106.73 102.30 103.18 88.33 -3.02%
EPS 1.72 2.58 3.15 2.85 1.80 1.85 1.55 1.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.97 0.89 0.78 0.69 0.63 0.59 4.30%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 69.50 77.17 62.05 71.65 68.67 69.26 59.29 2.68%
EPS 1.62 1.73 2.11 1.91 1.21 1.24 1.04 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7191 0.6512 0.5975 0.5236 0.4632 0.4229 0.3961 10.44%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.53 0.90 1.09 0.605 0.535 0.455 0.32 -
P/RPS 0.72 0.78 1.18 0.57 0.52 0.44 0.36 12.24%
P/EPS 30.90 34.95 34.60 21.21 29.68 24.58 20.65 6.94%
EY 3.24 2.86 2.89 4.71 3.37 4.07 4.84 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.93 1.22 0.78 0.78 0.72 0.54 4.41%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 27/03/19 28/03/18 29/03/17 22/03/16 27/03/15 26/03/14 27/03/13 -
Price 0.515 0.715 1.17 0.625 0.545 0.48 0.33 -
P/RPS 0.70 0.62 1.27 0.59 0.53 0.47 0.37 11.20%
P/EPS 30.02 27.77 37.14 21.91 30.24 25.93 21.29 5.89%
EY 3.33 3.60 2.69 4.56 3.31 3.86 4.70 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 1.31 0.80 0.79 0.76 0.56 3.28%

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