[ARANK] QoQ Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 173,241 161,099 154,869 158,170 190,626 200,040 206,608 -11.11% QoQ % 7.54% 4.02% -2.09% -17.03% -4.71% -3.18% - Horiz. % 83.85% 77.97% 74.96% 76.56% 92.26% 96.82% 100.00%
PBT 4,760 3,029 3,180 4,071 6,228 6,105 5,234 -6.15% QoQ % 57.15% -4.75% -21.89% -34.63% 2.01% 16.64% - Horiz. % 90.94% 57.87% 60.76% 77.78% 118.99% 116.64% 100.00%
Tax -1,111 -570 -1,055 -1,262 -1,782 -1,502 -1,301 -10.02% QoQ % -94.91% 45.97% 16.40% 29.18% -18.64% -15.45% - Horiz. % 85.40% 43.81% 81.09% 97.00% 136.97% 115.45% 100.00%
NP 3,649 2,459 2,125 2,809 4,446 4,603 3,933 -4.89% QoQ % 48.39% 15.72% -24.35% -36.82% -3.41% 17.04% - Horiz. % 92.78% 62.52% 54.03% 71.42% 113.04% 117.04% 100.00%
NP to SH 4,417 3,107 2,912 3,530 5,084 5,275 4,566 -2.19% QoQ % 42.16% 6.70% -17.51% -30.57% -3.62% 15.53% - Horiz. % 96.74% 68.05% 63.78% 77.31% 111.34% 115.53% 100.00%
Tax Rate 23.34 % 18.82 % 33.18 % 31.00 % 28.61 % 24.60 % 24.86 % -4.13% QoQ % 24.02% -43.28% 7.03% 8.35% 16.30% -1.05% - Horiz. % 93.89% 75.70% 133.47% 124.70% 115.08% 98.95% 100.00%
Total Cost 169,592 158,640 152,744 155,361 186,180 195,437 202,675 -11.23% QoQ % 6.90% 3.86% -1.68% -16.55% -4.74% -3.57% - Horiz. % 83.68% 78.27% 75.36% 76.66% 91.86% 96.43% 100.00%
Net Worth 170,120 164,859 163,105 164,421 160,923 155,676 150,369 8.60% QoQ % 3.19% 1.08% -0.80% 2.17% 3.37% 3.53% - Horiz. % 113.14% 109.64% 108.47% 109.35% 107.02% 103.53% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 4,384 - - - 4,810 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.15% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 99.27 % - % - % - % 94.61 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.93% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 170,120 164,859 163,105 164,421 160,923 155,676 150,369 8.60% QoQ % 3.19% 1.08% -0.80% 2.17% 3.37% 3.53% - Horiz. % 113.14% 109.64% 108.47% 109.35% 107.02% 103.53% 100.00%
NOSH 175,382 175,382 175,382 174,917 174,917 174,917 174,848 0.20% QoQ % 0.00% 0.00% 0.27% 0.00% 0.00% 0.04% - Horiz. % 100.31% 100.31% 100.31% 100.04% 100.04% 100.04% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 2.11 % 1.53 % 1.37 % 1.78 % 2.33 % 2.30 % 1.90 % 7.26% QoQ % 37.91% 11.68% -23.03% -23.61% 1.30% 21.05% - Horiz. % 111.05% 80.53% 72.11% 93.68% 122.63% 121.05% 100.00%
ROE 2.60 % 1.88 % 1.79 % 2.15 % 3.16 % 3.39 % 3.04 % -9.92% QoQ % 38.30% 5.03% -16.74% -31.96% -6.78% 11.51% - Horiz. % 85.53% 61.84% 58.88% 70.72% 103.95% 111.51% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 98.78 91.86 88.30 90.43 108.98 114.36 118.16 -11.29% QoQ % 7.53% 4.03% -2.36% -17.02% -4.70% -3.22% - Horiz. % 83.60% 77.74% 74.73% 76.53% 92.23% 96.78% 100.00%
EPS 2.52 1.77 1.66 2.02 2.91 3.02 2.61 -2.32% QoQ % 42.37% 6.63% -17.82% -30.58% -3.64% 15.71% - Horiz. % 96.55% 67.82% 63.60% 77.39% 111.49% 115.71% 100.00%
DPS 2.50 0.00 0.00 0.00 2.75 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.91% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9700 0.9400 0.9300 0.9400 0.9200 0.8900 0.8600 8.38% QoQ % 3.19% 1.08% -1.06% 2.17% 3.37% 3.49% - Horiz. % 112.79% 109.30% 108.14% 109.30% 106.98% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 178,754 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 96.92 90.12 86.64 88.48 106.64 111.91 115.58 -11.10% QoQ % 7.55% 4.02% -2.08% -17.03% -4.71% -3.18% - Horiz. % 83.86% 77.97% 74.96% 76.55% 92.27% 96.82% 100.00%
EPS 2.47 1.74 1.63 1.97 2.84 2.95 2.55 -2.11% QoQ % 41.95% 6.75% -17.26% -30.63% -3.73% 15.69% - Horiz. % 96.86% 68.24% 63.92% 77.25% 111.37% 115.69% 100.00%
DPS 2.45 0.00 0.00 0.00 2.69 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.08% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9517 0.9223 0.9125 0.9198 0.9002 0.8709 0.8412 8.60% QoQ % 3.19% 1.07% -0.79% 2.18% 3.36% 3.53% - Horiz. % 113.14% 109.64% 108.48% 109.34% 107.01% 103.53% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.5200 0.5300 0.6000 0.5250 0.5200 0.5700 0.5450 -
P/RPS 0.53 0.58 0.68 0.58 0.48 0.50 0.46 9.93% QoQ % -8.62% -14.71% 17.24% 20.83% -4.00% 8.70% - Horiz. % 115.22% 126.09% 147.83% 126.09% 104.35% 108.70% 100.00%
P/EPS 20.65 29.92 36.14 26.01 17.89 18.90 20.87 -0.71% QoQ % -30.98% -17.21% 38.95% 45.39% -5.34% -9.44% - Horiz. % 98.95% 143.36% 173.17% 124.63% 85.72% 90.56% 100.00%
EY 4.84 3.34 2.77 3.84 5.59 5.29 4.79 0.70% QoQ % 44.91% 20.58% -27.86% -31.31% 5.67% 10.44% - Horiz. % 101.04% 69.73% 57.83% 80.17% 116.70% 110.44% 100.00%
DY 4.81 0.00 0.00 0.00 5.29 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.93% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.54 0.56 0.65 0.56 0.57 0.64 0.63 -9.79% QoQ % -3.57% -13.85% 16.07% -1.75% -10.94% 1.59% - Horiz. % 85.71% 88.89% 103.17% 88.89% 90.48% 101.59% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 26/09/23 27/06/23 - 05/12/22 28/09/22 29/06/22 30/03/22 -
Price 0.5750 0.5350 0.5600 0.5700 0.5300 0.5000 0.5850 -
P/RPS 0.58 0.58 0.63 0.63 0.49 0.44 0.50 10.43% QoQ % 0.00% -7.94% 0.00% 28.57% 11.36% -12.00% - Horiz. % 116.00% 116.00% 126.00% 126.00% 98.00% 88.00% 100.00%
P/EPS 22.83 30.20 33.73 28.24 18.23 16.58 22.40 1.28% QoQ % -24.40% -10.47% 19.44% 54.91% 9.95% -25.98% - Horiz. % 101.92% 134.82% 150.58% 126.07% 81.38% 74.02% 100.00%
EY 4.38 3.31 2.96 3.54 5.48 6.03 4.46 -1.20% QoQ % 32.33% 11.82% -16.38% -35.40% -9.12% 35.20% - Horiz. % 98.21% 74.22% 66.37% 79.37% 122.87% 135.20% 100.00%
DY 4.35 0.00 0.00 0.00 5.19 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.57 0.60 0.61 0.58 0.56 0.68 -9.05% QoQ % 3.51% -5.00% -1.64% 5.17% 3.57% -17.65% - Horiz. % 86.76% 83.82% 88.24% 89.71% 85.29% 82.35% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ARANK- Announcement (2023-Q1).pdf 
