[ARANK] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
07-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- -70.61%
YoY- 24.93%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 462,228 357,863 231,600 123,777 483,844 369,987 255,298 48.60%
PBT 19,678 15,163 10,489 5,165 15,414 11,870 8,379 76.77%
Tax -3,778 -3,091 -2,351 -635 -4 -1,809 -1,321 101.61%
NP 15,900 12,072 8,138 4,530 15,410 10,061 7,058 71.93%
-
NP to SH 16,197 12,369 8,435 4,655 15,838 10,470 7,149 72.58%
-
Tax Rate 19.20% 20.39% 22.41% 12.29% 0.03% 15.24% 15.77% -
Total Cost 446,328 345,791 223,462 119,247 468,434 359,926 248,240 47.91%
-
Net Worth 113,999 110,400 106,799 106,777 102,000 96,000 93,599 14.06%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 3,900 - - - 3,600 - - -
Div Payout % 24.08% - - - 22.73% - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 113,999 110,400 106,799 106,777 102,000 96,000 93,599 14.06%
NOSH 120,000 120,000 120,000 120,000 120,000 120,000 120,000 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.44% 3.37% 3.51% 3.66% 3.18% 2.72% 2.76% -
ROE 14.21% 11.20% 7.90% 4.36% 15.53% 10.91% 7.64% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 385.19 298.22 193.00 103.17 403.20 308.32 212.75 48.60%
EPS 13.50 10.31 7.03 3.88 13.20 8.73 5.96 72.56%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.95 0.92 0.89 0.89 0.85 0.80 0.78 14.06%
Adjusted Per Share Value based on latest NOSH - 120,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 258.58 200.20 129.56 69.24 270.68 206.98 142.82 48.60%
EPS 9.06 6.92 4.72 2.60 8.86 5.86 4.00 72.55%
DPS 2.18 0.00 0.00 0.00 2.01 0.00 0.00 -
NAPS 0.6377 0.6176 0.5975 0.5973 0.5706 0.537 0.5236 14.05%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.10 1.08 1.09 0.925 0.825 0.67 0.605 -
P/RPS 0.29 0.36 0.56 0.92 0.20 0.22 0.28 2.36%
P/EPS 8.15 10.48 15.51 23.84 6.25 7.68 10.16 -13.67%
EY 12.27 9.54 6.45 4.19 16.00 13.02 9.85 15.78%
DY 2.95 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.16 1.17 1.22 1.04 0.97 0.84 0.78 30.32%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 27/09/17 15/06/17 29/03/17 07/12/16 28/09/16 27/06/16 22/03/16 -
Price 1.13 1.15 1.17 0.90 0.935 0.76 0.625 -
P/RPS 0.29 0.39 0.61 0.89 0.23 0.25 0.29 0.00%
P/EPS 8.37 11.16 16.64 23.20 7.08 8.71 10.49 -13.98%
EY 11.94 8.96 6.01 4.31 14.12 11.48 9.53 16.23%
DY 2.88 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.19 1.25 1.31 1.01 1.10 0.95 0.80 30.33%

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