[ARANK] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[ARANK] A-RANK BHD
Announcement Date
27-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 18.25%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
ARANK's Result
ARANK's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 128,075 122,756 123,814 105,991 105,991 103,843 86,891 6.67%
PBT 4,064 2,725 2,922 2,006 2,006 1,947 2,207 10.70%
Tax -751 -443 -576 -150 -150 -204 0 -
NP 3,313 2,282 2,346 1,856 1,856 1,743 2,207 7.00%
-
NP to SH 3,423 2,163 2,221 1,860 1,856 1,743 2,207 7.58%
-
Tax Rate 18.48% 16.26% 19.71% 7.48% 7.48% 10.48% 0.00% -
Total Cost 124,762 120,474 121,468 104,135 104,135 102,100 84,684 6.66%
-
Net Worth 93,599 82,799 75,599 70,799 0 56,767 54,375 9.46%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 93,599 82,799 75,599 70,799 0 56,767 54,375 9.46%
NOSH 120,000 120,000 120,000 120,000 80,044 79,954 79,963 6.99%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 2.59% 1.86% 1.89% 1.75% 1.75% 1.68% 2.54% -
ROE 3.66% 2.61% 2.94% 2.63% 0.00% 3.07% 4.06% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 106.73 102.30 103.18 88.33 132.42 129.88 108.66 -0.29%
EPS 2.85 1.80 1.85 1.55 1.55 2.18 2.76 0.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.69 0.63 0.59 0.00 0.71 0.68 2.31%
Adjusted Per Share Value based on latest NOSH - 120,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 71.65 68.67 69.26 59.29 59.29 58.09 48.61 6.67%
EPS 1.91 1.21 1.24 1.04 1.04 0.98 1.23 7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5236 0.4632 0.4229 0.3961 0.00 0.3176 0.3042 9.46%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.605 0.535 0.455 0.32 0.42 0.42 0.41 -
P/RPS 0.57 0.52 0.44 0.36 0.32 0.32 0.38 6.98%
P/EPS 21.21 29.68 24.58 20.65 18.11 19.27 14.86 6.10%
EY 4.71 3.37 4.07 4.84 5.52 5.19 6.73 -5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.72 0.54 0.00 0.59 0.60 4.46%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 22/03/16 27/03/15 26/03/14 27/03/13 30/03/12 29/03/11 29/03/10 -
Price 0.625 0.545 0.48 0.33 0.48 0.40 0.47 -
P/RPS 0.59 0.53 0.47 0.37 0.36 0.31 0.43 5.41%
P/EPS 21.91 30.24 25.93 21.29 20.70 18.35 17.03 4.28%
EY 4.56 3.31 3.86 4.70 4.83 5.45 5.87 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.76 0.56 0.00 0.56 0.69 2.49%

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