[ARK] QoQ Annualized Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 7,644 9,154 8,130 7,476 9,640 12,833 11,425 -23.52% QoQ % -16.50% 12.59% 8.76% -22.45% -24.88% 12.32% - Horiz. % 66.90% 80.12% 71.16% 65.43% 84.37% 112.32% 100.00%
PBT 76 123 113 104 136 92 61 15.38% QoQ % -38.21% 8.53% 8.97% -23.53% 47.83% 50.00% - Horiz. % 123.91% 200.54% 184.78% 169.57% 221.74% 150.00% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 76 123 113 104 136 92 61 15.38% QoQ % -38.21% 8.53% 8.97% -23.53% 47.83% 50.00% - Horiz. % 123.91% 200.54% 184.78% 169.57% 221.74% 150.00% 100.00%
NP to SH 76 123 113 104 136 92 61 15.38% QoQ % -38.21% 8.53% 8.97% -23.53% 47.83% 50.00% - Horiz. % 123.91% 200.54% 184.78% 169.57% 221.74% 150.00% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 7,568 9,031 8,017 7,372 9,504 12,741 11,364 -23.76% QoQ % -16.20% 12.64% 8.75% -22.43% -25.41% 12.12% - Horiz. % 66.60% 79.47% 70.55% 64.87% 83.63% 112.12% 100.00%
Net Worth 19,759 21,729 21,452 21,199 22,524 22,163 22,163 -7.37% QoQ % -9.07% 1.29% 1.19% -5.88% 1.63% 0.00% - Horiz. % 89.16% 98.04% 96.79% 95.65% 101.63% 100.00% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 19,759 21,729 21,452 21,199 22,524 22,163 22,163 -7.37% QoQ % -9.07% 1.29% 1.19% -5.88% 1.63% 0.00% - Horiz. % 89.16% 98.04% 96.79% 95.65% 101.63% 100.00% 100.00%
NOSH 37,999 40,999 40,476 40,000 42,500 41,818 41,817 -6.19% QoQ % -7.32% 1.29% 1.19% -5.88% 1.63% 0.00% - Horiz. % 90.87% 98.04% 96.79% 95.65% 101.63% 100.00% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.99 % 1.34 % 1.39 % 1.39 % 1.41 % 0.72 % 0.54 % 49.85% QoQ % -26.12% -3.60% 0.00% -1.42% 95.83% 33.33% - Horiz. % 183.33% 248.15% 257.41% 257.41% 261.11% 133.33% 100.00%
ROE 0.38 % 0.57 % 0.53 % 0.49 % 0.60 % 0.42 % 0.28 % 22.60% QoQ % -33.33% 7.55% 8.16% -18.33% 42.86% 50.00% - Horiz. % 135.71% 203.57% 189.29% 175.00% 214.29% 150.00% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.12 22.33 20.09 18.69 22.68 30.69 27.32 -18.46% QoQ % -9.90% 11.15% 7.49% -17.59% -26.10% 12.34% - Horiz. % 73.65% 81.73% 73.54% 68.41% 83.02% 112.34% 100.00%
EPS 0.20 0.30 0.28 0.26 0.32 0.22 0.15 21.16% QoQ % -33.33% 7.14% 7.69% -18.75% 45.45% 46.67% - Horiz. % 133.33% 200.00% 186.67% 173.33% 213.33% 146.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5200 0.5300 0.5300 0.5300 0.5300 0.5300 0.5300 -1.26% QoQ % -1.89% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.11% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.70 18.81 16.70 15.36 19.81 26.37 23.47 -23.53% QoQ % -16.53% 12.63% 8.72% -22.46% -24.88% 12.36% - Horiz. % 66.89% 80.14% 71.15% 65.45% 84.41% 112.36% 100.00%
EPS 0.16 0.25 0.23 0.21 0.28 0.19 0.13 14.86% QoQ % -36.00% 8.70% 9.52% -25.00% 47.37% 46.15% - Horiz. % 123.08% 192.31% 176.92% 161.54% 215.38% 146.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4060 0.4464 0.4407 0.4356 0.4628 0.4554 0.4553 -7.36% QoQ % -9.05% 1.29% 1.17% -5.88% 1.62% 0.02% - Horiz. % 89.17% 98.05% 96.79% 95.67% 101.65% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.2950 0.2800 0.3200 0.4450 0.2800 0.6000 0.3300 -
P/RPS 1.47 1.25 1.59 2.38 1.23 1.96 1.21 13.87% QoQ % 17.60% -21.38% -33.19% 93.50% -37.24% 61.98% - Horiz. % 121.49% 103.31% 131.40% 196.69% 101.65% 161.98% 100.00%
P/EPS 147.50 93.33 114.29 171.15 87.50 272.73 225.00 -24.56% QoQ % 58.04% -18.34% -33.22% 95.60% -67.92% 21.21% - Horiz. % 65.56% 41.48% 50.80% 76.07% 38.89% 121.21% 100.00%
EY 0.68 1.07 0.88 0.58 1.14 0.37 0.44 33.71% QoQ % -36.45% 21.59% 51.72% -49.12% 208.11% -15.91% - Horiz. % 154.55% 243.18% 200.00% 131.82% 259.09% 84.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.53 0.60 0.84 0.53 1.13 0.62 -5.46% QoQ % 7.55% -11.67% -28.57% 58.49% -53.10% 82.26% - Horiz. % 91.94% 85.48% 96.77% 135.48% 85.48% 182.26% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 28/11/13 30/08/13 21/05/13 20/02/13 28/11/12 -
Price 0.4450 0.3500 0.3250 0.2800 0.3200 0.3100 0.3500 -
P/RPS 2.21 1.57 1.62 1.50 1.41 1.01 1.28 43.97% QoQ % 40.76% -3.09% 8.00% 6.38% 39.60% -21.09% - Horiz. % 172.66% 122.66% 126.56% 117.19% 110.16% 78.91% 100.00%
P/EPS 222.50 116.67 116.07 107.69 100.00 140.91 238.64 -4.57% QoQ % 90.71% 0.52% 7.78% 7.69% -29.03% -40.95% - Horiz. % 93.24% 48.89% 48.64% 45.13% 41.90% 59.05% 100.00%
EY 0.45 0.86 0.86 0.93 1.00 0.71 0.42 4.71% QoQ % -47.67% 0.00% -7.53% -7.00% 40.85% 69.05% - Horiz. % 107.14% 204.76% 204.76% 221.43% 238.10% 169.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.86 0.66 0.61 0.53 0.60 0.58 0.66 19.32% QoQ % 30.30% 8.20% 15.09% -11.67% 3.45% -12.12% - Horiz. % 130.30% 100.00% 92.42% 80.30% 90.91% 87.88% 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
BOD-Q2 2013.doc 
