[ARANK] YoY Quarter Result on 31-Oct-2021 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 1450.18%
YoY- 34.44%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 180,776 158,170 180,634 136,369 137,803 124,458 120,088 7.05%
PBT 3,548 4,071 3,445 3,226 4,274 3,728 4,119 -2.45%
Tax -1,113 -1,262 -1,345 -672 -1,045 -1,308 -1,103 0.15%
NP 2,435 2,809 2,100 2,554 3,229 2,420 3,016 -3.50%
-
NP to SH 3,214 3,530 3,740 2,782 3,229 2,420 3,016 1.06%
-
Tax Rate 31.37% 31.00% 39.04% 20.83% 24.45% 35.09% 26.78% -
Total Cost 178,341 155,361 178,534 133,815 134,574 122,038 117,072 7.26%
-
Net Worth 173,675 164,421 146,342 141,183 137,415 128,558 117,600 6.71%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 173,675 164,421 146,342 141,183 137,415 128,558 117,600 6.71%
NOSH 178,754 177,961 176,857 170,100 169,671 120,189 120,000 6.86%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 1.35% 1.78% 1.16% 1.87% 2.34% 1.94% 2.51% -
ROE 1.85% 2.15% 2.56% 1.97% 2.35% 1.88% 2.56% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 103.05 90.43 103.68 80.17 81.23 103.59 100.07 0.49%
EPS 1.83 2.02 2.15 1.64 1.90 2.01 2.51 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.94 0.84 0.83 0.81 1.07 0.98 0.16%
Adjusted Per Share Value based on latest NOSH - 176,857
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 101.13 88.48 101.05 76.29 77.09 69.63 67.18 7.05%
EPS 1.80 1.97 2.09 1.56 1.81 1.35 1.69 1.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9716 0.9198 0.8187 0.7898 0.7687 0.7192 0.6579 6.71%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.54 0.525 0.605 0.46 0.495 0.77 1.11 -
P/RPS 0.52 0.58 0.58 0.57 0.61 0.74 1.11 -11.86%
P/EPS 29.47 26.01 28.18 28.13 26.01 38.23 44.16 -6.51%
EY 3.39 3.84 3.55 3.56 3.85 2.62 2.26 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.72 0.55 0.61 0.72 1.13 -11.30%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 05/12/23 05/12/22 08/12/21 09/12/20 04/12/19 12/12/18 08/12/17 -
Price 0.545 0.57 0.575 0.63 0.53 0.815 1.07 -
P/RPS 0.53 0.63 0.55 0.79 0.65 0.79 1.07 -11.04%
P/EPS 29.75 28.24 26.78 38.52 27.85 40.46 42.57 -5.79%
EY 3.36 3.54 3.73 2.60 3.59 2.47 2.35 6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.68 0.76 0.65 0.76 1.09 -10.76%

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