[ARANK] YoY Cumulative Quarter Result on 30-Apr-2013 [#3]

Stock
[ARANK] A-RANK BHD
Announcement Date
26-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 59.42%
YoY- 3.69%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 369,987 370,475 363,952 303,744 296,705 299,366 271,163 5.31%
PBT 11,870 8,029 8,186 5,980 5,801 5,814 6,588 10.30%
Tax -1,809 -1,242 -1,415 -586 -523 -824 0 -
NP 10,061 6,787 6,771 5,394 5,278 4,990 6,588 7.30%
-
NP to SH 10,470 6,349 6,506 5,473 5,278 4,990 6,588 8.01%
-
Tax Rate 15.24% 15.47% 17.29% 9.80% 9.02% 14.17% 0.00% -
Total Cost 359,926 363,688 357,181 298,350 291,427 294,376 264,575 5.25%
-
Net Worth 96,000 85,199 77,999 73,200 64,000 58,376 55,966 9.40%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 96,000 85,199 77,999 73,200 64,000 58,376 55,966 9.40%
NOSH 120,000 120,000 120,000 120,000 80,000 79,967 79,951 6.99%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 2.72% 1.83% 1.86% 1.78% 1.78% 1.67% 2.43% -
ROE 10.91% 7.45% 8.34% 7.48% 8.25% 8.55% 11.77% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 308.32 308.73 303.29 253.12 370.88 374.36 339.16 -1.57%
EPS 8.73 5.29 5.42 4.56 6.60 6.24 8.24 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.71 0.65 0.61 0.80 0.73 0.70 2.24%
Adjusted Per Share Value based on latest NOSH - 120,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 206.98 207.25 203.60 169.92 165.98 167.47 151.70 5.31%
EPS 5.86 3.55 3.64 3.06 2.95 2.79 3.69 8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.537 0.4766 0.4364 0.4095 0.358 0.3266 0.3131 9.39%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.67 0.54 0.605 0.30 0.43 0.45 0.59 -
P/RPS 0.22 0.17 0.20 0.12 0.12 0.12 0.17 4.38%
P/EPS 7.68 10.21 11.16 6.58 6.52 7.21 7.16 1.17%
EY 13.02 9.80 8.96 15.20 15.34 13.87 13.97 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.93 0.49 0.54 0.62 0.84 0.00%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 27/06/16 23/06/15 25/06/14 26/06/13 22/06/12 24/06/11 28/06/10 -
Price 0.76 0.515 0.63 0.35 0.41 0.40 0.50 -
P/RPS 0.25 0.17 0.21 0.14 0.11 0.11 0.15 8.87%
P/EPS 8.71 9.73 11.62 7.67 6.21 6.41 6.07 6.19%
EY 11.48 10.27 8.61 13.03 16.09 15.60 16.48 -5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.97 0.57 0.51 0.55 0.71 4.96%

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