[ARANK] QoQ Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 9.12%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 502,368 431,474 404,992 390,644 357,324 400,433 395,606 17.21%
PBT 11,332 8,458 7,973 7,726 7,428 7,831 7,734 28.91%
Tax -1,540 -1,065 -781 -868 -1,136 -625 -697 69.39%
NP 9,792 7,393 7,192 6,858 6,292 7,206 7,037 24.56%
-
NP to SH 9,456 7,389 7,297 6,866 6,292 7,206 7,037 21.70%
-
Tax Rate 13.59% 12.59% 9.80% 11.23% 15.29% 7.98% 9.01% -
Total Cost 492,576 424,081 397,800 383,786 351,032 393,227 388,569 17.07%
-
Net Worth 76,799 74,400 73,200 70,799 71,199 65,599 64,000 12.88%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - 2,700 - - - 23 - -
Div Payout % - 36.54% - - - 0.33% - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 76,799 74,400 73,200 70,799 71,199 65,599 64,000 12.88%
NOSH 120,000 120,000 120,000 120,000 80,000 80,000 80,000 30.94%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 1.95% 1.71% 1.78% 1.76% 1.76% 1.80% 1.78% -
ROE 12.31% 9.93% 9.97% 9.70% 8.84% 10.98% 11.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 418.64 359.56 337.49 325.54 446.66 500.54 494.51 -10.48%
EPS 7.88 6.16 6.08 5.72 7.88 9.01 8.80 -7.07%
DPS 0.00 2.25 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.64 0.62 0.61 0.59 0.89 0.82 0.80 -13.78%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 281.04 241.38 226.56 218.54 199.90 224.01 221.31 17.21%
EPS 5.29 4.13 4.08 3.84 3.52 4.03 3.94 21.63%
DPS 0.00 1.51 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.4296 0.4162 0.4095 0.3961 0.3983 0.367 0.358 12.88%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.44 0.42 0.30 0.32 0.56 0.45 0.43 -
P/RPS 0.11 0.12 0.09 0.10 0.13 0.09 0.09 14.27%
P/EPS 5.58 6.82 4.93 5.59 7.12 5.00 4.89 9.17%
EY 17.91 14.66 20.27 17.88 14.04 20.02 20.46 -8.46%
DY 0.00 5.36 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.69 0.68 0.49 0.54 0.63 0.55 0.54 17.69%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 27/09/12 22/06/12 -
Price 0.495 0.435 0.35 0.33 0.56 0.44 0.41 -
P/RPS 0.12 0.12 0.10 0.10 0.13 0.09 0.08 30.94%
P/EPS 6.28 7.06 5.76 5.77 7.12 4.88 4.66 21.94%
EY 15.92 14.16 17.37 17.34 14.04 20.47 21.46 -18.00%
DY 0.00 5.17 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.77 0.70 0.57 0.56 0.63 0.54 0.51 31.50%

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