[ARANK] YoY Quarter Result on 31-Oct-2014 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
10-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- -11.46%
YoY- 12.06%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 120,088 123,777 127,223 129,804 125,592 89,331 100,264 3.04%
PBT 4,119 5,165 4,315 3,204 2,833 1,857 1,830 14.46%
Tax -1,103 -635 -570 -452 -385 -284 -221 30.69%
NP 3,016 4,530 3,745 2,752 2,448 1,573 1,609 11.02%
-
NP to SH 3,016 4,655 3,726 2,649 2,364 1,573 1,609 11.02%
-
Tax Rate 26.78% 12.29% 13.21% 14.11% 13.59% 15.29% 12.08% -
Total Cost 117,072 119,247 123,478 127,052 123,144 87,758 98,655 2.89%
-
Net Worth 117,600 106,777 92,399 83,999 76,799 71,199 62,438 11.11%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 117,600 106,777 92,399 83,999 76,799 71,199 62,438 11.11%
NOSH 120,000 120,000 120,000 120,000 120,000 80,000 80,049 6.97%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 2.51% 3.66% 2.94% 2.12% 1.95% 1.76% 1.60% -
ROE 2.56% 4.36% 4.03% 3.15% 3.08% 2.21% 2.58% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 100.07 103.17 106.02 108.17 104.66 111.66 125.25 -3.66%
EPS 2.51 3.88 3.11 2.21 1.97 1.97 2.01 3.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.77 0.70 0.64 0.89 0.78 3.87%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 67.18 69.24 71.17 72.62 70.26 49.97 56.09 3.04%
EPS 1.69 2.60 2.08 1.48 1.32 0.88 0.90 11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6579 0.5973 0.5169 0.4699 0.4296 0.3983 0.3493 11.11%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 1.11 0.925 0.515 0.64 0.44 0.56 0.405 -
P/RPS 1.11 0.92 0.49 0.59 0.42 0.50 0.32 23.01%
P/EPS 44.16 23.84 16.59 28.99 22.34 28.48 20.15 13.95%
EY 2.26 4.19 6.03 3.45 4.48 3.51 4.96 -12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.04 0.67 0.91 0.69 0.63 0.52 13.79%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 08/12/17 07/12/16 08/12/15 10/12/14 12/12/13 20/12/12 07/12/11 -
Price 1.07 0.90 0.535 0.58 0.495 0.56 0.45 -
P/RPS 1.07 0.89 0.50 0.54 0.47 0.50 0.36 19.88%
P/EPS 42.57 23.20 17.23 26.27 25.13 28.48 22.39 11.29%
EY 2.35 4.31 5.80 3.81 3.98 3.51 4.47 -10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.01 0.69 0.83 0.77 0.63 0.58 11.07%

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