[ARANK] QoQ Cumulative Quarter Result on 30-Apr-2022 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 63.51%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 313,039 158,170 777,908 587,282 387,242 180,634 563,437 -32.34%
PBT 7,251 4,071 21,012 14,784 8,679 3,445 12,193 -29.21%
Tax -2,317 -1,262 -5,930 -4,148 -2,646 -1,345 -3,918 -29.47%
NP 4,934 2,809 15,082 10,636 6,033 2,100 8,275 -29.09%
-
NP to SH 6,442 3,530 18,665 13,581 8,306 3,740 10,303 -26.81%
-
Tax Rate 31.95% 31.00% 28.22% 28.06% 30.49% 39.04% 32.13% -
Total Cost 308,105 155,361 762,826 576,646 381,209 178,534 555,162 -32.39%
-
Net Worth 163,105 164,421 160,923 155,676 150,369 146,342 144,024 8.62%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 4,810 - - - 3,857 -
Div Payout % - - 25.77% - - - 37.44% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 163,105 164,421 160,923 155,676 150,369 146,342 144,024 8.62%
NOSH 178,651 177,961 177,961 177,961 177,791 176,857 173,694 1.88%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 1.58% 1.78% 1.94% 1.81% 1.56% 1.16% 1.47% -
ROE 3.95% 2.15% 11.60% 8.72% 5.52% 2.56% 7.15% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 178.49 90.43 444.73 335.75 221.47 103.68 328.62 -33.35%
EPS 3.67 2.02 10.67 7.76 4.75 2.15 6.01 -27.95%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.25 -
NAPS 0.93 0.94 0.92 0.89 0.86 0.84 0.84 7.00%
Adjusted Per Share Value based on latest NOSH - 177,961
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 175.12 88.48 435.18 328.54 216.63 101.05 315.20 -32.34%
EPS 3.60 1.97 10.44 7.60 4.65 2.09 5.76 -26.83%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 2.16 -
NAPS 0.9125 0.9198 0.9002 0.8709 0.8412 0.8187 0.8057 8.62%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.60 0.525 0.52 0.57 0.545 0.605 0.58 -
P/RPS 0.34 0.58 0.12 0.17 0.25 0.58 0.18 52.62%
P/EPS 16.33 26.01 4.87 7.34 11.47 28.18 9.65 41.86%
EY 6.12 3.84 20.52 13.62 8.72 3.55 10.36 -29.52%
DY 0.00 0.00 5.29 0.00 0.00 0.00 3.88 -
P/NAPS 0.65 0.56 0.57 0.64 0.63 0.72 0.69 -3.89%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 28/03/23 05/12/22 28/09/22 29/06/22 30/03/22 08/12/21 29/09/21 -
Price 0.56 0.57 0.53 0.50 0.585 0.575 0.67 -
P/RPS 0.31 0.63 0.12 0.15 0.26 0.55 0.20 33.82%
P/EPS 15.25 28.24 4.97 6.44 12.31 26.78 11.15 23.14%
EY 6.56 3.54 20.13 15.53 8.12 3.73 8.97 -18.78%
DY 0.00 0.00 5.19 0.00 0.00 0.00 3.36 -
P/NAPS 0.60 0.61 0.58 0.56 0.68 0.68 0.80 -17.40%

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