[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2015 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
08-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -63.88%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 483,844 369,987 255,298 127,223 485,950 370,475 252,560 54.31%
PBT 15,414 11,870 8,379 4,315 9,962 8,029 5,929 89.18%
Tax -4 -1,809 -1,321 -570 584 -1,242 -895 -97.29%
NP 15,410 10,061 7,058 3,745 10,546 6,787 5,034 110.97%
-
NP to SH 15,838 10,470 7,149 3,726 10,316 6,349 4,812 121.42%
-
Tax Rate 0.03% 15.24% 15.77% 13.21% -5.86% 15.47% 15.10% -
Total Cost 468,434 359,926 248,240 123,478 475,404 363,688 247,526 53.05%
-
Net Worth 102,000 96,000 93,599 92,399 88,800 85,199 82,799 14.93%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 3,600 - - - 2,700 - - -
Div Payout % 22.73% - - - 26.17% - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 102,000 96,000 93,599 92,399 88,800 85,199 82,799 14.93%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 3.18% 2.72% 2.76% 2.94% 2.17% 1.83% 1.99% -
ROE 15.53% 10.91% 7.64% 4.03% 11.62% 7.45% 5.81% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 403.20 308.32 212.75 106.02 404.96 308.73 210.47 54.30%
EPS 13.20 8.73 5.96 3.11 8.60 5.29 4.01 121.44%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.85 0.80 0.78 0.77 0.74 0.71 0.69 14.93%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 270.68 206.98 142.82 71.17 271.85 207.25 141.29 54.31%
EPS 8.86 5.86 4.00 2.08 5.77 3.55 2.69 121.53%
DPS 2.01 0.00 0.00 0.00 1.51 0.00 0.00 -
NAPS 0.5706 0.537 0.5236 0.5169 0.4968 0.4766 0.4632 14.92%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.825 0.67 0.605 0.515 0.49 0.54 0.535 -
P/RPS 0.20 0.22 0.28 0.49 0.12 0.17 0.25 -13.83%
P/EPS 6.25 7.68 10.16 16.59 5.70 10.21 13.34 -39.70%
EY 16.00 13.02 9.85 6.03 17.54 9.80 7.50 65.79%
DY 3.64 0.00 0.00 0.00 4.59 0.00 0.00 -
P/NAPS 0.97 0.84 0.78 0.67 0.66 0.76 0.78 15.65%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 27/06/16 22/03/16 08/12/15 28/09/15 23/06/15 27/03/15 -
Price 0.935 0.76 0.625 0.535 0.46 0.515 0.545 -
P/RPS 0.23 0.25 0.29 0.50 0.11 0.17 0.26 -7.85%
P/EPS 7.08 8.71 10.49 17.23 5.35 9.73 13.59 -35.28%
EY 14.12 11.48 9.53 5.80 18.69 10.27 7.36 54.45%
DY 3.21 0.00 0.00 0.00 4.89 0.00 0.00 -
P/NAPS 1.10 0.95 0.80 0.69 0.62 0.73 0.79 24.71%

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