[ARANK] QoQ 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- 61.64%
YoY- 35.32%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 119,501 110,913 123,777 113,857 114,689 128,075 127,223 -4.09%
PBT 5,119 5,096 5,165 3,544 3,491 4,064 4,315 12.07%
Tax -1,185 -1,488 -635 1,805 -488 -751 -570 62.96%
NP 3,934 3,608 4,530 5,349 3,003 3,313 3,745 3.33%
-
NP to SH 3,934 3,780 4,655 5,368 3,321 3,423 3,726 3.69%
-
Tax Rate 23.15% 29.20% 12.29% -50.93% 13.98% 18.48% 13.21% -
Total Cost 115,567 107,305 119,247 108,508 111,686 124,762 123,478 -4.32%
-
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 % - - - 67.06% - - - -
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 3.29% 3.25% 3.66% 4.70% 2.62% 2.59% 2.94% -
ROE 3.56% 3.54% 4.36% 5.26% 3.46% 3.66% 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 99.58 92.43 103.17 94.88 95.57 106.73 106.02 -4.09%
EPS 3.28 3.15 3.88 4.47 2.77 2.85 3.11 3.61%
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 66.85 62.05 69.24 63.69 64.16 71.65 71.17 -4.09%
EPS 2.20 2.11 2.60 3.00 1.86 1.91 2.08 3.81%
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 1.08 1.18 0.92 0.87 0.70 0.57 0.49 69.44%
P/EPS 32.94 34.60 23.84 18.44 24.21 21.21 16.59 58.03%
EY 3.04 2.89 4.19 5.42 4.13 4.71 6.03 -36.68%
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 1.15 1.27 0.89 0.99 0.80 0.59 0.50 74.33%
P/EPS 35.08 37.14 23.20 20.90 27.46 21.91 17.23 60.70%
EY 2.85 2.69 4.31 4.78 3.64 4.56 5.80 -37.75%
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