[ARANK] YoY Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[ARANK] A-RANK BHD
Announcement Date
12-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 27.97%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 495,108 508,892 519,216 502,368 357,324 401,056 381,072 4.45%
PBT 20,660 17,260 12,816 11,332 7,428 7,320 8,648 15.60%
Tax -2,540 -2,280 -1,808 -1,540 -1,136 -884 -1,808 5.82%
NP 18,120 14,980 11,008 9,792 6,292 6,436 6,840 17.61%
-
NP to SH 18,620 14,904 10,596 9,456 6,292 6,436 6,840 18.14%
-
Tax Rate 12.29% 13.21% 14.11% 13.59% 15.29% 12.08% 20.91% -
Total Cost 476,988 493,912 508,208 492,576 351,032 394,620 374,232 4.12%
-
Net Worth 106,777 92,399 83,999 76,799 71,199 62,438 57,532 10.84%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 106,777 92,399 83,999 76,799 71,199 62,438 57,532 10.84%
NOSH 120,000 120,000 120,000 120,000 80,000 80,049 79,906 7.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.66% 2.94% 2.12% 1.95% 1.76% 1.60% 1.79% -
ROE 17.44% 16.13% 12.61% 12.31% 8.84% 10.31% 11.89% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 412.68 424.08 432.68 418.64 446.66 501.01 476.90 -2.37%
EPS 15.52 12.44 8.84 7.88 7.88 8.04 8.56 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.77 0.70 0.64 0.89 0.78 0.72 3.59%
Adjusted Per Share Value based on latest NOSH - 120,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 276.98 284.69 290.46 281.04 199.90 224.36 213.18 4.45%
EPS 10.42 8.34 5.93 5.29 3.52 3.60 3.83 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5973 0.5169 0.4699 0.4296 0.3983 0.3493 0.3219 10.84%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.925 0.515 0.64 0.44 0.56 0.405 0.44 -
P/RPS 0.23 0.12 0.15 0.11 0.13 0.08 0.09 16.91%
P/EPS 5.96 4.15 7.25 5.58 7.12 5.04 5.14 2.49%
EY 16.78 24.12 13.80 17.91 14.04 19.85 19.45 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.67 0.91 0.69 0.63 0.52 0.61 9.29%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 07/12/16 08/12/15 10/12/14 12/12/13 20/12/12 07/12/11 10/12/10 -
Price 0.90 0.535 0.58 0.495 0.56 0.45 0.46 -
P/RPS 0.22 0.13 0.13 0.12 0.13 0.09 0.10 14.02%
P/EPS 5.80 4.31 6.57 6.28 7.12 5.60 5.37 1.29%
EY 17.24 23.21 15.22 15.92 14.04 17.87 18.61 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.69 0.83 0.77 0.63 0.58 0.64 7.89%

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