[ARK] QoQ Annualized Quarter Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 12,833 11,425 5,254 2,828 4,087 5,042 988 448.29% QoQ % 12.32% 117.46% 85.79% -30.80% -18.95% 410.39% - Horiz. % 1,298.89% 1,156.41% 531.78% 286.23% 413.66% 510.39% 100.00%
PBT 92 61 60 72 100,769 134,570 198,716 -99.39% QoQ % 50.00% 2.22% -16.67% -99.93% -25.12% -32.28% - Horiz. % 0.05% 0.03% 0.03% 0.04% 50.71% 67.72% 100.00%
Tax 0 0 0 0 0 -128 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP 92 61 60 72 100,769 134,442 198,716 -99.39% QoQ % 50.00% 2.22% -16.67% -99.93% -25.05% -32.34% - Horiz. % 0.05% 0.03% 0.03% 0.04% 50.71% 67.66% 100.00%
NP to SH 92 61 60 72 100,769 134,442 198,716 -99.39% QoQ % 50.00% 2.22% -16.67% -99.93% -25.05% -32.34% - Horiz. % 0.05% 0.03% 0.03% 0.04% 50.71% 67.66% 100.00%
Tax Rate - % - % - % - % - % 0.10 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 12,741 11,364 5,194 2,756 -96,682 -129,400 -197,728 - QoQ % 12.12% 118.79% 88.46% 102.85% 25.28% 34.56% - Horiz. % -6.44% -5.75% -2.63% -1.39% 48.90% 65.44% 100.00%
Net Worth 22,163 22,163 22,714 23,849 18,088 20,552 19,731 8.02% QoQ % 0.00% -2.42% -4.76% 31.85% -11.99% 4.16% - Horiz. % 112.32% 112.32% 115.11% 120.87% 91.67% 104.16% 100.00%
Dividend 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 22,163 22,163 22,714 23,849 18,088 20,552 19,731 8.02% QoQ % 0.00% -2.42% -4.76% 31.85% -11.99% 4.16% - Horiz. % 112.32% 112.32% 115.11% 120.87% 91.67% 104.16% 100.00%
NOSH 41,818 41,817 42,857 45,000 41,110 41,105 41,107 1.14% QoQ % 0.00% -2.42% -4.76% 9.46% 0.01% -0.01% - Horiz. % 101.73% 101.73% 104.26% 109.47% 100.01% 99.99% 100.00%
Ratio Analysis 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.72 % 0.54 % 1.14 % 2.55 % 2,465.60 % 2,666.10 % 20,112.96 % -99.89% QoQ % 33.33% -52.63% -55.29% -99.90% -7.52% -86.74% - Horiz. % 0.00% 0.00% 0.01% 0.01% 12.26% 13.26% 100.00%
ROE 0.42 % 0.28 % 0.26 % 0.30 % 557.09 % 654.13 % 1,007.08 % -99.43% QoQ % 50.00% 7.69% -13.33% -99.95% -14.83% -35.05% - Horiz. % 0.04% 0.03% 0.03% 0.03% 55.32% 64.95% 100.00%
Per Share 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.69 27.32 12.26 6.28 9.94 12.27 2.40 442.63% QoQ % 12.34% 122.84% 95.22% -36.82% -18.99% 411.25% - Horiz. % 1,278.75% 1,138.33% 510.83% 261.67% 414.17% 511.25% 100.00%
EPS 0.22 0.15 0.14 0.16 245.12 327.07 483.40 -99.39% QoQ % 46.67% 7.14% -12.50% -99.93% -25.06% -32.34% - Horiz. % 0.05% 0.03% 0.03% 0.03% 50.71% 67.66% 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 0.5300 0.5300 0.5300 0.5300 0.4400 0.5000 0.4800 6.80% QoQ % 0.00% 0.00% 0.00% 20.45% -12.00% 4.17% - Horiz. % 110.42% 110.42% 110.42% 110.42% 91.67% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 26.37 23.47 10.79 5.81 8.40 10.36 2.03 448.32% QoQ % 12.36% 117.52% 85.71% -30.83% -18.92% 410.34% - Horiz. % 1,299.01% 1,156.16% 531.53% 286.21% 413.79% 510.34% 100.00%
EPS 0.19 0.13 0.12 0.15 207.03 276.21 408.26 -99.39% QoQ % 46.15% 8.33% -20.00% -99.93% -25.05% -32.34% - Horiz. % 0.05% 0.03% 0.03% 0.04% 50.71% 67.66% 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 0.4554 0.4553 0.4667 0.4900 0.3716 0.4223 0.4054 8.02% QoQ % 0.02% -2.44% -4.76% 31.86% -12.01% 4.17% - Horiz. % 112.33% 112.31% 115.12% 120.87% 91.66% 104.17% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.6000 0.3300 0.3600 0.4100 0.1300 0.3200 0.5400 -
P/RPS 1.96 1.21 2.94 6.52 1.31 2.61 22.47 -80.19% QoQ % 61.98% -58.84% -54.91% 397.71% -49.81% -88.38% - Horiz. % 8.72% 5.38% 13.08% 29.02% 5.83% 11.62% 100.00%
P/EPS 272.73 225.00 257.14 256.25 0.05 0.10 0.11 17,789.89% QoQ % 21.21% -12.50% 0.35% 512,400.00% -50.00% -9.09% - Horiz. % 247,936.38% 204,545.45% 233,763.64% 232,954.55% 45.45% 90.91% 100.00%
EY 0.37 0.44 0.39 0.39 1,885.54 1,022.08 895.19 -99.43% QoQ % -15.91% 12.82% 0.00% -99.98% 84.48% 14.17% - Horiz. % 0.04% 0.05% 0.04% 0.04% 210.63% 114.17% 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 0.62 0.68 0.77 0.30 0.64 1.13 - QoQ % 82.26% -8.82% -11.69% 156.67% -53.12% -43.36% - Horiz. % 100.00% 54.87% 60.18% 68.14% 26.55% 56.64% 100.00%
Price Multiplier on Announcement Date 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 28/11/12 28/08/12 22/05/12 28/02/12 22/11/11 13/09/11 -
Price 0.3100 0.3500 0.3700 0.4100 0.1300 0.1300 0.3750 -
P/RPS 1.01 1.28 3.02 6.52 1.31 1.06 15.60 -83.74% QoQ % -21.09% -57.62% -53.68% 397.71% 23.58% -93.21% - Horiz. % 6.47% 8.21% 19.36% 41.79% 8.40% 6.79% 100.00%
P/EPS 140.91 238.64 264.29 256.25 0.05 0.04 0.08 14,158.22% QoQ % -40.95% -9.71% 3.14% 512,400.00% 25.00% -50.00% - Horiz. % 176,137.52% 298,300.00% 330,362.53% 320,312.50% 62.50% 50.00% 100.00%
EY 0.71 0.42 0.38 0.39 1,885.54 2,515.90 1,289.07 -99.31% QoQ % 69.05% 10.53% -2.56% -99.98% -25.06% 95.17% - Horiz. % 0.06% 0.03% 0.03% 0.03% 146.27% 195.17% 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 0.58 0.66 0.70 0.77 0.30 0.26 0.78 -17.85% QoQ % -12.12% -5.71% -9.09% 156.67% 15.38% -66.67% - Horiz. % 74.36% 84.62% 89.74% 98.72% 38.46% 33.33% 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-Q1 2012 - final.doc 
