Highlights

[ARK] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [ARK]: ARK RESOURCES BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     47.83%    YoY -     88.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,154 8,130 7,476 9,640 12,833 11,425 5,254 44.65%
  QoQ % 12.59% 8.76% -22.45% -24.88% 12.32% 117.46% -
  Horiz. % 174.23% 154.75% 142.29% 183.48% 244.25% 217.46% 100.00%
PBT 123 113 104 136 92 61 60 61.16%
  QoQ % 8.53% 8.97% -23.53% 47.83% 50.00% 2.22% -
  Horiz. % 205.00% 188.89% 173.33% 226.67% 153.33% 102.22% 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 123 113 104 136 92 61 60 61.16%
  QoQ % 8.53% 8.97% -23.53% 47.83% 50.00% 2.22% -
  Horiz. % 205.00% 188.89% 173.33% 226.67% 153.33% 102.22% 100.00%
NP to SH 123 113 104 136 92 61 60 61.16%
  QoQ % 8.53% 8.97% -23.53% 47.83% 50.00% 2.22% -
  Horiz. % 205.00% 188.89% 173.33% 226.67% 153.33% 102.22% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,031 8,017 7,372 9,504 12,741 11,364 5,194 44.45%
  QoQ % 12.64% 8.75% -22.43% -25.41% 12.12% 118.79% -
  Horiz. % 173.87% 154.36% 141.93% 182.98% 245.30% 218.79% 100.00%
Net Worth 21,729 21,452 21,199 22,524 22,163 22,163 22,714 -2.90%
  QoQ % 1.29% 1.19% -5.88% 1.63% 0.00% -2.42% -
  Horiz. % 95.67% 94.44% 93.33% 99.17% 97.58% 97.58% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 21,729 21,452 21,199 22,524 22,163 22,163 22,714 -2.90%
  QoQ % 1.29% 1.19% -5.88% 1.63% 0.00% -2.42% -
  Horiz. % 95.67% 94.44% 93.33% 99.17% 97.58% 97.58% 100.00%
NOSH 40,999 40,476 40,000 42,500 41,818 41,817 42,857 -2.90%
  QoQ % 1.29% 1.19% -5.88% 1.63% 0.00% -2.42% -
  Horiz. % 95.67% 94.44% 93.33% 99.17% 97.58% 97.58% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.34 % 1.39 % 1.39 % 1.41 % 0.72 % 0.54 % 1.14 % 11.35%
  QoQ % -3.60% 0.00% -1.42% 95.83% 33.33% -52.63% -
  Horiz. % 117.54% 121.93% 121.93% 123.68% 63.16% 47.37% 100.00%
ROE 0.57 % 0.53 % 0.49 % 0.60 % 0.42 % 0.28 % 0.26 % 68.52%
  QoQ % 7.55% 8.16% -18.33% 42.86% 50.00% 7.69% -
  Horiz. % 219.23% 203.85% 188.46% 230.77% 161.54% 107.69% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.33 20.09 18.69 22.68 30.69 27.32 12.26 48.98%
  QoQ % 11.15% 7.49% -17.59% -26.10% 12.34% 122.84% -
  Horiz. % 182.14% 163.87% 152.45% 184.99% 250.33% 222.84% 100.00%
EPS 0.30 0.28 0.26 0.32 0.22 0.15 0.14 65.98%
  QoQ % 7.14% 7.69% -18.75% 45.45% 46.67% 7.14% -
  Horiz. % 214.29% 200.00% 185.71% 228.57% 157.14% 107.14% 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 0.5300 0.5300 0.5300 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.81 16.70 15.36 19.81 26.37 23.47 10.79 44.70%
  QoQ % 12.63% 8.72% -22.46% -24.88% 12.36% 117.52% -
  Horiz. % 174.33% 154.77% 142.35% 183.60% 244.39% 217.52% 100.00%
EPS 0.25 0.23 0.21 0.28 0.19 0.13 0.12 62.90%
  QoQ % 8.70% 9.52% -25.00% 47.37% 46.15% 8.33% -
  Horiz. % 208.33% 191.67% 175.00% 233.33% 158.33% 108.33% 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 0.4464 0.4407 0.4356 0.4628 0.4554 0.4553 0.4667 -2.91%
  QoQ % 1.29% 1.17% -5.88% 1.62% 0.02% -2.44% -
  Horiz. % 95.65% 94.43% 93.34% 99.16% 97.58% 97.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2800 0.3200 0.4450 0.2800 0.6000 0.3300 0.3600 -
P/RPS 1.25 1.59 2.38 1.23 1.96 1.21 2.94 -43.37%
  QoQ % -21.38% -33.19% 93.50% -37.24% 61.98% -58.84% -
  Horiz. % 42.52% 54.08% 80.95% 41.84% 66.67% 41.16% 100.00%
P/EPS 93.33 114.29 171.15 87.50 272.73 225.00 257.14 -49.02%
  QoQ % -18.34% -33.22% 95.60% -67.92% 21.21% -12.50% -
  Horiz. % 36.30% 44.45% 66.56% 34.03% 106.06% 87.50% 100.00%
EY 1.07 0.88 0.58 1.14 0.37 0.44 0.39 95.62%
  QoQ % 21.59% 51.72% -49.12% 208.11% -15.91% 12.82% -
  Horiz. % 274.36% 225.64% 148.72% 292.31% 94.87% 112.82% 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 0.53 0.60 0.84 0.53 1.13 0.62 0.68 -15.27%
  QoQ % -11.67% -28.57% 58.49% -53.10% 82.26% -8.82% -
  Horiz. % 77.94% 88.24% 123.53% 77.94% 166.18% 91.18% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 30/08/13 21/05/13 20/02/13 28/11/12 28/08/12 -
Price 0.3500 0.3250 0.2800 0.3200 0.3100 0.3500 0.3700 -
P/RPS 1.57 1.62 1.50 1.41 1.01 1.28 3.02 -35.27%
  QoQ % -3.09% 8.00% 6.38% 39.60% -21.09% -57.62% -
  Horiz. % 51.99% 53.64% 49.67% 46.69% 33.44% 42.38% 100.00%
P/EPS 116.67 116.07 107.69 100.00 140.91 238.64 264.29 -41.94%
  QoQ % 0.52% 7.78% 7.69% -29.03% -40.95% -9.71% -
  Horiz. % 44.14% 43.92% 40.75% 37.84% 53.32% 90.29% 100.00%
EY 0.86 0.86 0.93 1.00 0.71 0.42 0.38 72.12%
  QoQ % 0.00% -7.53% -7.00% 40.85% 69.05% 10.53% -
  Horiz. % 226.32% 226.32% 244.74% 263.16% 186.84% 110.53% 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 0.66 0.61 0.53 0.60 0.58 0.66 0.70 -3.84%
  QoQ % 8.20% 15.09% -11.67% 3.45% -12.12% -5.71% -
  Horiz. % 94.29% 87.14% 75.71% 85.71% 82.86% 94.29% 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.
 


 

359  316  532  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 HSI-H8F 0.34-0.005 
 MLAB 0.06-0.005 
 BORNOIL 0.0450.00 
 HSI-C7K 0.375+0.01 
 NETX 0.025+0.005 
 HHGROUP 0.06-0.015 
 TRIVE 0.015+0.005 
 VELESTO 0.39+0.01 
Partners & Brokers