[ARANK] YoY Quarter Result on 31-Jul-2018 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 27.39%
YoY- 14.68%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 104,031 84,898 120,825 120,563 104,365 113,857 115,475 -1.72%
PBT -919 1,660 4,212 4,528 4,515 3,544 1,933 -
Tax -1,008 -166 -877 -138 -687 1,805 1,826 -
NP -1,927 1,494 3,335 4,390 3,828 5,349 3,759 -
-
NP to SH -277 1,854 3,335 4,390 3,828 5,368 3,967 -
-
Tax Rate - 10.00% 20.82% 3.05% 15.22% -50.93% -94.46% -
Total Cost 105,958 83,404 117,490 116,173 100,537 108,508 111,716 -0.87%
-
Net Worth 144,024 137,650 133,637 124,799 113,999 102,000 88,800 8.38%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div 3,857 3,398 4,229 3,900 3,900 3,600 2,700 6.11%
Div Payout % 0.00% 183.32% 126.81% 88.84% 101.88% 67.06% 68.06% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 144,024 137,650 133,637 124,799 113,999 102,000 88,800 8.38%
NOSH 173,694 170,100 169,571 120,000 120,000 120,000 120,000 6.35%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin -1.85% 1.76% 2.76% 3.64% 3.67% 4.70% 3.26% -
ROE -0.19% 1.35% 2.50% 3.52% 3.36% 5.26% 4.47% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 60.67 49.96 71.43 100.47 86.97 94.88 96.23 -7.39%
EPS -0.16 1.09 1.97 3.66 3.19 4.47 3.31 -
DPS 2.25 2.00 2.50 3.25 3.25 3.00 2.25 0.00%
NAPS 0.84 0.81 0.79 1.04 0.95 0.85 0.74 2.13%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 58.20 47.49 67.59 67.45 58.38 63.69 64.60 -1.72%
EPS -0.15 1.04 1.87 2.46 2.14 3.00 2.22 -
DPS 2.16 1.90 2.37 2.18 2.18 2.01 1.51 6.14%
NAPS 0.8057 0.7701 0.7476 0.6982 0.6377 0.5706 0.4968 8.38%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.58 0.43 0.51 0.73 1.10 0.825 0.49 -
P/RPS 0.96 0.86 0.71 0.73 1.26 0.87 0.51 11.10%
P/EPS -359.01 39.41 25.87 19.95 34.48 18.44 14.82 -
EY -0.28 2.54 3.87 5.01 2.90 5.42 6.75 -
DY 3.88 4.65 4.90 4.45 2.95 3.64 4.59 -2.75%
P/NAPS 0.69 0.53 0.65 0.70 1.16 0.97 0.66 0.74%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 24/09/20 30/09/19 26/09/18 27/09/17 28/09/16 28/09/15 -
Price 0.67 0.42 0.50 0.75 1.13 0.935 0.46 -
P/RPS 1.10 0.84 0.70 0.75 1.30 0.99 0.48 14.80%
P/EPS -414.72 38.50 25.36 20.50 35.42 20.90 13.91 -
EY -0.24 2.60 3.94 4.88 2.82 4.78 7.19 -
DY 3.36 4.76 5.00 4.33 2.88 3.21 4.89 -6.05%
P/NAPS 0.80 0.52 0.63 0.72 1.19 1.10 0.62 4.33%

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