[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2016 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
28-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016 [#4]
Profit Trend
QoQ- 51.27%
YoY- 53.53%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 357,863 231,600 123,777 483,844 369,987 255,298 127,223 99.39%
PBT 15,163 10,489 5,165 15,414 11,870 8,379 4,315 131.31%
Tax -3,091 -2,351 -635 -4 -1,809 -1,321 -570 208.97%
NP 12,072 8,138 4,530 15,410 10,061 7,058 3,745 118.37%
-
NP to SH 12,369 8,435 4,655 15,838 10,470 7,149 3,726 122.69%
-
Tax Rate 20.39% 22.41% 12.29% 0.03% 15.24% 15.77% 13.21% -
Total Cost 345,791 223,462 119,247 468,434 359,926 248,240 123,478 98.80%
-
Net Worth 110,400 106,799 106,777 102,000 96,000 93,599 92,399 12.61%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - 3,600 - - - -
Div Payout % - - - 22.73% - - - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 110,400 106,799 106,777 102,000 96,000 93,599 92,399 12.61%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.37% 3.51% 3.66% 3.18% 2.72% 2.76% 2.94% -
ROE 11.20% 7.90% 4.36% 15.53% 10.91% 7.64% 4.03% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 298.22 193.00 103.17 403.20 308.32 212.75 106.02 99.39%
EPS 10.31 7.03 3.88 13.20 8.73 5.96 3.11 122.49%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.89 0.85 0.80 0.78 0.77 12.61%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 200.20 129.56 69.24 270.68 206.98 142.82 71.17 99.39%
EPS 6.92 4.72 2.60 8.86 5.86 4.00 2.08 123.02%
DPS 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
NAPS 0.6176 0.5975 0.5973 0.5706 0.537 0.5236 0.5169 12.61%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.08 1.09 0.925 0.825 0.67 0.605 0.515 -
P/RPS 0.36 0.56 0.92 0.20 0.22 0.28 0.49 -18.59%
P/EPS 10.48 15.51 23.84 6.25 7.68 10.16 16.59 -26.39%
EY 9.54 6.45 4.19 16.00 13.02 9.85 6.03 35.81%
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 -
P/NAPS 1.17 1.22 1.04 0.97 0.84 0.78 0.67 45.06%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 15/06/17 29/03/17 07/12/16 28/09/16 27/06/16 22/03/16 08/12/15 -
Price 1.15 1.17 0.90 0.935 0.76 0.625 0.535 -
P/RPS 0.39 0.61 0.89 0.23 0.25 0.29 0.50 -15.27%
P/EPS 11.16 16.64 23.20 7.08 8.71 10.49 17.23 -25.15%
EY 8.96 6.01 4.31 14.12 11.48 9.53 5.80 33.67%
DY 0.00 0.00 0.00 3.21 0.00 0.00 0.00 -
P/NAPS 1.25 1.31 1.01 1.10 0.95 0.80 0.69 48.66%

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