[ARANK] QoQ Annualized Quarter Result on 31-Jul-2013 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 1.26%
YoY- 2.54%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 485,269 498,812 502,368 431,474 404,992 390,644 357,324 22.70%
PBT 10,914 11,510 11,332 8,458 7,973 7,726 7,428 29.33%
Tax -1,886 -1,922 -1,540 -1,065 -781 -868 -1,136 40.33%
NP 9,028 9,588 9,792 7,393 7,192 6,858 6,292 27.29%
-
NP to SH 8,674 9,170 9,456 7,389 7,297 6,866 6,292 23.93%
-
Tax Rate 17.28% 16.70% 13.59% 12.59% 9.80% 11.23% 15.29% -
Total Cost 476,241 489,224 492,576 424,081 397,800 383,786 351,032 22.62%
-
Net Worth 77,999 75,599 76,799 74,400 73,200 70,799 71,199 6.28%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - 2,700 - - - -
Div Payout % - - - 36.54% - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 77,999 75,599 76,799 74,400 73,200 70,799 71,199 6.28%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 80,000 31.13%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.86% 1.92% 1.95% 1.71% 1.78% 1.76% 1.76% -
ROE 11.12% 12.13% 12.31% 9.93% 9.97% 9.70% 8.84% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 404.39 415.68 418.64 359.56 337.49 325.54 446.66 -6.43%
EPS 7.23 7.64 7.88 6.16 6.08 5.72 7.88 -5.59%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.65 0.63 0.64 0.62 0.61 0.59 0.89 -18.94%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 271.47 279.05 281.04 241.38 226.56 218.54 199.90 22.70%
EPS 4.85 5.13 5.29 4.13 4.08 3.84 3.52 23.89%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.4364 0.4229 0.4296 0.4162 0.4095 0.3961 0.3983 6.29%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.605 0.455 0.44 0.42 0.30 0.32 0.56 -
P/RPS 0.15 0.11 0.11 0.12 0.09 0.10 0.13 10.03%
P/EPS 8.37 5.95 5.58 6.82 4.93 5.59 7.12 11.41%
EY 11.95 16.79 17.91 14.66 20.27 17.88 14.04 -10.21%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.69 0.68 0.49 0.54 0.63 29.73%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 26/03/14 12/12/13 30/09/13 26/06/13 27/03/13 20/12/12 -
Price 0.63 0.48 0.495 0.435 0.35 0.33 0.56 -
P/RPS 0.16 0.12 0.12 0.12 0.10 0.10 0.13 14.89%
P/EPS 8.72 6.28 6.28 7.06 5.76 5.77 7.12 14.51%
EY 11.47 15.92 15.92 14.16 17.37 17.34 14.04 -12.64%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.77 0.70 0.57 0.56 0.63 33.44%

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