[ARANK] YoY Quarter Result on 31-Jul-2021 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -105.86%
YoY- -114.94%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 173,241 190,626 104,031 84,898 120,825 120,563 104,365 8.80%
PBT 4,760 6,228 -919 1,660 4,212 4,528 4,515 0.88%
Tax -1,111 -1,782 -1,008 -166 -877 -138 -687 8.33%
NP 3,649 4,446 -1,927 1,494 3,335 4,390 3,828 -0.79%
-
NP to SH 4,417 5,084 -277 1,854 3,335 4,390 3,828 2.41%
-
Tax Rate 23.34% 28.61% - 10.00% 20.82% 3.05% 15.22% -
Total Cost 169,592 186,180 105,958 83,404 117,490 116,173 100,537 9.10%
-
Net Worth 170,120 160,923 144,024 137,650 133,637 124,799 113,999 6.89%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 4,384 4,810 3,857 3,398 4,229 3,900 3,900 1.96%
Div Payout % 99.27% 94.61% 0.00% 183.32% 126.81% 88.84% 101.88% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 170,120 160,923 144,024 137,650 133,637 124,799 113,999 6.89%
NOSH 178,754 177,961 173,694 170,100 169,571 120,000 120,000 6.86%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 2.11% 2.33% -1.85% 1.76% 2.76% 3.64% 3.67% -
ROE 2.60% 3.16% -0.19% 1.35% 2.50% 3.52% 3.36% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 98.78 108.98 60.67 49.96 71.43 100.47 86.97 2.14%
EPS 2.52 2.91 -0.16 1.09 1.97 3.66 3.19 -3.85%
DPS 2.50 2.75 2.25 2.00 2.50 3.25 3.25 -4.27%
NAPS 0.97 0.92 0.84 0.81 0.79 1.04 0.95 0.34%
Adjusted Per Share Value based on latest NOSH - 173,694
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 96.92 106.64 58.20 47.49 67.59 67.45 58.38 8.81%
EPS 2.47 2.84 -0.15 1.04 1.87 2.46 2.14 2.41%
DPS 2.45 2.69 2.16 1.90 2.37 2.18 2.18 1.96%
NAPS 0.9517 0.9002 0.8057 0.7701 0.7476 0.6982 0.6377 6.89%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 0.52 0.52 0.58 0.43 0.51 0.73 1.10 -
P/RPS 0.53 0.48 0.96 0.86 0.71 0.73 1.26 -13.43%
P/EPS 20.65 17.89 -359.01 39.41 25.87 19.95 34.48 -8.18%
EY 4.84 5.59 -0.28 2.54 3.87 5.01 2.90 8.90%
DY 4.81 5.29 3.88 4.65 4.90 4.45 2.95 8.48%
P/NAPS 0.54 0.57 0.69 0.53 0.65 0.70 1.16 -11.95%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 26/09/23 28/09/22 29/09/21 24/09/20 30/09/19 26/09/18 27/09/17 -
Price 0.575 0.53 0.67 0.42 0.50 0.75 1.13 -
P/RPS 0.58 0.49 1.10 0.84 0.70 0.75 1.30 -12.58%
P/EPS 22.83 18.23 -414.72 38.50 25.36 20.50 35.42 -7.05%
EY 4.38 5.48 -0.24 2.60 3.94 4.88 2.82 7.61%
DY 4.35 5.19 3.36 4.76 5.00 4.33 2.88 7.11%
P/NAPS 0.59 0.58 0.80 0.52 0.63 0.72 1.19 -11.03%

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