[ARANK] QoQ Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 45.96%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 361,397 248,701 124,458 498,432 377,869 258,033 120,088 108.86%
PBT 10,933 7,352 3,728 17,254 12,726 8,344 4,119 92.04%
Tax -3,129 -2,031 -1,308 -3,312 -3,174 -2,238 -1,103 100.77%
NP 7,804 5,321 2,420 13,942 9,552 6,106 3,016 88.80%
-
NP to SH 7,804 5,321 2,420 13,942 9,552 6,106 3,016 88.80%
-
Tax Rate 28.62% 27.63% 35.09% 19.20% 24.94% 26.82% 26.78% -
Total Cost 353,593 243,380 122,038 484,490 368,317 251,927 117,072 109.36%
-
Net Worth 130,248 128,535 128,558 124,799 120,000 116,400 117,600 7.06%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - - - 3,900 - - - -
Div Payout % - - - 27.97% - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 130,248 128,535 128,558 124,799 120,000 116,400 117,600 7.06%
NOSH 169,512 169,436 120,189 120,000 120,000 120,000 120,000 25.97%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 2.16% 2.14% 1.94% 2.80% 2.53% 2.37% 2.51% -
ROE 5.99% 4.14% 1.88% 11.17% 7.96% 5.25% 2.56% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 213.65 147.05 103.59 415.36 314.89 215.03 100.07 66.03%
EPS 4.61 3.15 2.01 11.62 7.96 5.09 2.51 50.14%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 0.77 0.76 1.07 1.04 1.00 0.97 0.98 -14.88%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 202.17 139.13 69.63 278.84 211.39 144.35 67.18 108.86%
EPS 4.37 2.98 1.35 7.80 5.34 3.42 1.69 88.72%
DPS 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
NAPS 0.7286 0.7191 0.7192 0.6982 0.6713 0.6512 0.6579 7.06%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.525 0.53 0.77 0.73 0.735 0.90 1.11 -
P/RPS 0.25 0.36 0.74 0.18 0.23 0.42 1.11 -63.08%
P/EPS 11.38 16.85 38.23 6.28 9.23 17.69 44.16 -59.60%
EY 8.79 5.94 2.62 15.92 10.83 5.65 2.26 147.93%
DY 0.00 0.00 0.00 4.45 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.72 0.70 0.74 0.93 1.13 -28.78%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 26/06/19 27/03/19 12/12/18 26/09/18 29/06/18 28/03/18 08/12/17 -
Price 0.495 0.515 0.815 0.75 0.735 0.715 1.07 -
P/RPS 0.23 0.35 0.79 0.18 0.23 0.33 1.07 -64.21%
P/EPS 10.73 16.37 40.46 6.46 9.23 14.05 42.57 -60.19%
EY 9.32 6.11 2.47 15.49 10.83 7.12 2.35 151.18%
DY 0.00 0.00 0.00 4.33 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.76 0.72 0.74 0.74 1.09 -29.94%

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