[ARK] QoQ Annualized Quarter Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 988 460 1,640 640 714 124 0 - QoQ % 114.78% -71.95% 156.25% -10.36% 475.81% 0.00% - Horiz. % 796.77% 370.97% 1,322.58% 516.13% 575.81% 100.00% -
PBT 198,716 -740 226 368 432 -464 3,323 1,440.72% QoQ % 26,953.51% -427.43% -38.59% -14.81% 193.10% -113.96% - Horiz. % 5,980.02% -22.27% 6.80% 11.07% 13.00% -13.96% 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 198,716 -740 226 368 432 -464 3,323 1,440.72% QoQ % 26,953.51% -427.43% -38.59% -14.81% 193.10% -113.96% - Horiz. % 5,980.02% -22.27% 6.80% 11.07% 13.00% -13.96% 100.00%
NP to SH 198,716 -740 226 368 432 -464 3,323 1,440.72% QoQ % 26,953.51% -427.43% -38.59% -14.81% 193.10% -113.96% - Horiz. % 5,980.02% -22.27% 6.80% 11.07% 13.00% -13.96% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -197,728 1,200 1,414 272 282 588 -3,323 1,435.59% QoQ % -16,577.33% -15.13% 419.85% -3.55% -52.04% 117.69% - Horiz. % 5,950.29% -36.11% -42.55% -8.19% -8.49% -17.69% 100.00%
Net Worth 19,731 -122,562 -119,780 -10,645 -11,664 -10,439 -109,543 - QoQ % 116.10% -2.32% -1,025.15% 8.73% -11.72% 90.47% - Horiz. % -18.01% 111.89% 109.34% 9.72% 10.65% 9.53% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 19,731 -122,562 -119,780 -10,645 -11,664 -10,439 -109,543 - QoQ % 116.10% -2.32% -1,025.15% 8.73% -11.72% 90.47% - Horiz. % -18.01% 111.89% 109.34% 9.72% 10.65% 9.53% 100.00%
NOSH 41,107 46,249 45,200 39,428 43,200 38,666 41,337 -0.37% QoQ % -11.12% 2.32% 14.64% -8.73% 11.72% -6.46% - Horiz. % 99.45% 111.89% 109.34% 95.38% 104.51% 93.54% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20,112.96 % -160.87 % 13.78 % 57.50 % 60.50 % -374.19 % 0.00 % - QoQ % 12,602.62% -1,267.42% -76.03% -4.96% 116.17% 0.00% - Horiz. % -5,375.07% 42.99% -3.68% -15.37% -16.17% 100.00% -
ROE 1,007.08 % 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. % 100.00% - - - - - -
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.40 0.99 3.63 1.62 1.65 0.32 - - QoQ % 142.42% -72.73% 124.07% -1.82% 415.62% 0.00% - Horiz. % 750.00% 309.38% 1,134.38% 506.25% 515.62% 100.00% -
EPS 483.40 -1.60 0.50 0.93 1.00 -1.20 8.10 1,438.63% QoQ % 30,312.50% -420.00% -46.24% -7.00% 183.33% -114.81% - Horiz. % 5,967.90% -19.75% 6.17% 11.48% 12.35% -14.81% 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 0.4800 -2.6500 -2.6500 -0.2700 -0.2700 -0.2700 -2.6500 - QoQ % 118.11% 0.00% -881.48% 0.00% 0.00% 89.81% - Horiz. % -18.11% 100.00% 100.00% 10.19% 10.19% 10.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.56 0.73 2.59 1.01 1.13 0.20 - - QoQ % 113.70% -71.81% 156.44% -10.62% 465.00% 0.00% - Horiz. % 780.00% 365.00% 1,295.00% 505.00% 565.00% 100.00% -
EPS 314.05 -1.17 0.36 0.58 0.68 -0.73 5.25 1,441.04% QoQ % 26,941.88% -425.00% -37.93% -14.71% 193.15% -113.90% - Horiz. % 5,981.90% -22.29% 6.86% 11.05% 12.95% -13.90% 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 0.3118 -1.9370 -1.8930 -0.1682 -0.1843 -0.1650 -1.7312 - QoQ % 116.10% -2.32% -1,025.45% 8.74% -11.70% 90.47% - Horiz. % -18.01% 111.89% 109.35% 9.72% 10.65% 9.53% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.5400 0.1300 0.1300 0.1300 0.1300 0.1000 0.0600 -
P/RPS 22.47 13.07 3.58 8.01 7.87 31.18 0.00 - QoQ % 71.92% 265.08% -55.31% 1.78% -74.76% 0.00% - Horiz. % 72.07% 41.92% 11.48% 25.69% 25.24% 100.00% -
P/EPS 0.11 -8.13 26.00 13.93 13.00 -8.33 0.75 -72.29% QoQ % 101.35% -131.27% 86.65% 7.15% 256.06% -1,210.67% - Horiz. % 14.67% -1,084.00% 3,466.67% 1,857.33% 1,733.33% -1,110.67% 100.00%
EY 895.19 -12.31 3.85 7.18 7.69 -12.00 133.98 255.98% QoQ % 7,372.06% -419.74% -46.38% -6.63% 164.08% -108.96% - Horiz. % 668.15% -9.19% 2.87% 5.36% 5.74% -8.96% 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 1.13 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. % 100.00% - - - - - -
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 13/09/11 31/05/11 07/03/11 23/11/10 26/08/10 21/05/10 25/02/10 -
Price 0.3750 0.2600 0.1300 0.1300 0.1300 0.1300 0.0100 -
P/RPS 15.60 26.14 3.58 8.01 7.87 40.54 0.00 - QoQ % -40.32% 630.17% -55.31% 1.78% -80.59% 0.00% - Horiz. % 38.48% 64.48% 8.83% 19.76% 19.41% 100.00% -
P/EPS 0.08 -16.25 26.00 13.93 13.00 -10.83 0.12 -23.74% QoQ % 100.49% -162.50% 86.65% 7.15% 220.04% -9,125.00% - Horiz. % 66.67% -13,541.67% 21,666.67% 11,608.33% 10,833.33% -9,025.00% 100.00%
EY 1,289.07 -6.15 3.85 7.18 7.69 -9.23 803.88 37.12% QoQ % 21,060.49% -259.74% -46.38% -6.63% 183.32% -101.15% - Horiz. % 160.36% -0.77% 0.48% 0.89% 0.96% -1.15% 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 0.78 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. % 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
Q3 2010.doc 
