[ARANK] YoY Cumulative 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- -68.01%
YoY- 50.29%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 123,777 127,223 129,804 125,592 89,331 100,264 95,268 4.45%
PBT 5,165 4,315 3,204 2,833 1,857 1,830 2,162 15.60%
Tax -635 -570 -452 -385 -284 -221 -452 5.82%
NP 4,530 3,745 2,752 2,448 1,573 1,609 1,710 17.61%
-
NP to SH 4,655 3,726 2,649 2,364 1,573 1,609 1,710 18.14%
-
Tax Rate 12.29% 13.21% 14.11% 13.59% 15.29% 12.08% 20.91% -
Total Cost 119,247 123,478 127,052 123,144 87,758 98,655 93,558 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 4.36% 4.03% 3.15% 3.08% 2.21% 2.58% 2.97% -
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 103.17 106.02 108.17 104.66 111.66 125.25 119.22 -2.37%
EPS 3.88 3.11 2.21 1.97 1.97 2.01 2.14 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 69.24 71.17 72.62 70.26 49.97 56.09 53.30 4.45%
EPS 2.60 2.08 1.48 1.32 0.88 0.90 0.96 18.04%
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 0.92 0.49 0.59 0.42 0.50 0.32 0.37 16.37%
P/EPS 23.84 16.59 28.99 22.34 28.48 20.15 20.56 2.49%
EY 4.19 6.03 3.45 4.48 3.51 4.96 4.86 -2.43%
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 0.89 0.50 0.54 0.47 0.50 0.36 0.39 14.72%
P/EPS 23.20 17.23 26.27 25.13 28.48 22.39 21.50 1.27%
EY 4.31 5.80 3.81 3.98 3.51 4.47 4.65 -1.25%
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