[ARK] QoQ Cumulative Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,098 3,738 2,410 12,833 8,569 2,627 707 320.03% QoQ % 63.14% 55.10% -81.22% 49.76% 226.19% 271.57% - Horiz. % 862.52% 528.71% 340.88% 1,815.13% 1,212.02% 371.57% 100.00%
PBT 85 52 34 92 46 30 18 181.20% QoQ % 63.46% 52.94% -63.04% 100.00% 53.33% 66.67% - Horiz. % 472.22% 288.89% 188.89% 511.11% 255.56% 166.67% 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 85 52 34 92 46 30 18 181.20% QoQ % 63.46% 52.94% -63.04% 100.00% 53.33% 66.67% - Horiz. % 472.22% 288.89% 188.89% 511.11% 255.56% 166.67% 100.00%
NP to SH 85 52 34 92 46 30 18 181.20% QoQ % 63.46% 52.94% -63.04% 100.00% 53.33% 66.67% - Horiz. % 472.22% 288.89% 188.89% 511.11% 255.56% 166.67% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 6,013 3,686 2,376 12,741 8,523 2,597 689 323.33% QoQ % 63.13% 55.13% -81.35% 49.49% 228.19% 276.92% - Horiz. % 872.71% 534.98% 344.85% 1,849.20% 1,237.01% 376.92% 100.00%
Net Worth 21,452 21,199 22,524 22,163 22,163 22,714 23,849 -6.81% QoQ % 1.19% -5.88% 1.63% 0.00% -2.42% -4.76% - Horiz. % 89.95% 88.89% 94.44% 92.93% 92.93% 95.24% 100.00%
Dividend 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 21,452 21,199 22,524 22,163 22,163 22,714 23,849 -6.81% QoQ % 1.19% -5.88% 1.63% 0.00% -2.42% -4.76% - Horiz. % 89.95% 88.89% 94.44% 92.93% 92.93% 95.24% 100.00%
NOSH 40,476 40,000 42,500 41,818 41,818 42,857 45,000 -6.81% QoQ % 1.19% -5.88% 1.63% 0.00% -2.42% -4.76% - Horiz. % 89.95% 88.89% 94.44% 92.93% 92.93% 95.24% 100.00%
Ratio Analysis 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.39 % 1.39 % 1.41 % 0.72 % 0.54 % 1.14 % 2.55 % -33.25% QoQ % 0.00% -1.42% 95.83% 33.33% -52.63% -55.29% - Horiz. % 54.51% 54.51% 55.29% 28.24% 21.18% 44.71% 100.00%
ROE 0.40 % 0.25 % 0.15 % 0.42 % 0.21 % 0.13 % 0.08 % 192.12% QoQ % 60.00% 66.67% -64.29% 100.00% 61.54% 62.50% - Horiz. % 500.00% 312.50% 187.50% 525.00% 262.50% 162.50% 100.00%
Per Share 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.07 9.34 5.67 30.69 20.49 6.13 1.57 351.04% QoQ % 61.35% 64.73% -81.52% 49.78% 234.26% 290.45% - Horiz. % 959.87% 594.90% 361.15% 1,954.78% 1,305.10% 390.45% 100.00%
EPS 0.21 0.13 0.08 0.22 0.11 0.07 0.04 201.76% QoQ % 61.54% 62.50% -63.64% 100.00% 57.14% 75.00% - Horiz. % 525.00% 325.00% 200.00% 550.00% 275.00% 175.00% 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 - 63,275 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.64 5.91 3.81 20.28 13.54 4.15 1.12 319.44% QoQ % 63.11% 55.12% -81.21% 49.78% 226.27% 270.54% - Horiz. % 860.71% 527.68% 340.18% 1,810.71% 1,208.93% 370.54% 100.00%
EPS 0.13 0.08 0.05 0.15 0.07 0.05 0.03 165.56% QoQ % 62.50% 60.00% -66.67% 114.29% 40.00% 66.67% - Horiz. % 433.33% 266.67% 166.67% 500.00% 233.33% 166.67% 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 0.3390 0.3350 0.3560 0.3503 0.3503 0.3590 0.3769 -6.82% QoQ % 1.19% -5.90% 1.63% 0.00% -2.42% -4.75% - Horiz. % 89.94% 88.88% 94.45% 92.94% 92.94% 95.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.3200 0.4450 0.2800 0.6000 0.3300 0.3600 0.4100 -
P/RPS 2.12 4.76 4.94 1.96 1.61 5.87 26.10 -81.22% QoQ % -55.46% -3.64% 152.04% 21.74% -72.57% -77.51% - Horiz. % 8.12% 18.24% 18.93% 7.51% 6.17% 22.49% 100.00%
P/EPS 152.38 342.31 350.00 272.73 300.00 514.29 1,025.00 -71.90% QoQ % -55.48% -2.20% 28.33% -9.09% -41.67% -49.83% - Horiz. % 14.87% 33.40% 34.15% 26.61% 29.27% 50.17% 100.00%
EY 0.66 0.29 0.29 0.37 0.33 0.19 0.10 251.45% QoQ % 127.59% 0.00% -21.62% 12.12% 73.68% 90.00% - Horiz. % 660.00% 290.00% 290.00% 370.00% 330.00% 190.00% 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 0.60 0.84 0.53 1.13 0.62 0.68 0.77 -15.31% QoQ % -28.57% 58.49% -53.10% 82.26% -8.82% -11.69% - Horiz. % 77.92% 109.09% 68.83% 146.75% 80.52% 88.31% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 21/05/13 20/02/13 28/11/12 28/08/12 22/05/12 -
Price 0.3250 0.2800 0.3200 0.3100 0.3500 0.3700 0.4100 -
P/RPS 2.16 3.00 5.64 1.01 1.71 6.04 26.10 -80.98% QoQ % -28.00% -46.81% 458.42% -40.94% -71.69% -76.86% - Horiz. % 8.28% 11.49% 21.61% 3.87% 6.55% 23.14% 100.00%
P/EPS 154.76 215.38 400.00 140.91 318.18 528.57 1,025.00 -71.61% QoQ % -28.15% -46.15% 183.87% -55.71% -39.80% -48.43% - Horiz. % 15.10% 21.01% 39.02% 13.75% 31.04% 51.57% 100.00%
EY 0.65 0.46 0.25 0.71 0.31 0.19 0.10 247.89% QoQ % 41.30% 84.00% -64.79% 129.03% 63.16% 90.00% - Horiz. % 650.00% 460.00% 250.00% 710.00% 310.00% 190.00% 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 0.61 0.53 0.60 0.58 0.66 0.70 0.77 -14.37% QoQ % 15.09% -11.67% 3.45% -12.12% -5.71% -9.09% - Horiz. % 79.22% 68.83% 77.92% 75.32% 85.71% 90.91% 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-Q4 2012.doc 
