[ARK] QoQ Cumulative Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 6,017 4,466 2,587 6,698 6,026 4,872 2,210 94.86% QoQ % 34.73% 72.63% -61.38% 11.15% 23.69% 120.45% - Horiz. % 272.26% 202.08% 117.06% 303.08% 272.67% 220.45% 100.00%
PBT 133 115 46 -2,049 -1,165 -495 28 182.30% QoQ % 15.65% 150.00% 102.24% -75.88% -135.35% -1,867.86% - Horiz. % 475.00% 410.71% 164.29% -7,317.86% -4,160.71% -1,767.86% 100.00%
Tax -5 -4 0 -2 -2 0 0 - QoQ % -25.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 250.00% 200.00% -0.00% 100.00% 100.00% - -
NP 128 111 46 -2,051 -1,167 -495 28 175.19% QoQ % 15.32% 141.30% 102.24% -75.75% -135.76% -1,867.86% - Horiz. % 457.14% 396.43% 164.29% -7,325.00% -4,167.86% -1,767.86% 100.00%
NP to SH 128 111 46 -2,051 -1,167 -495 28 175.19% QoQ % 15.32% 141.30% 102.24% -75.75% -135.76% -1,867.86% - Horiz. % 457.14% 396.43% 164.29% -7,325.00% -4,167.86% -1,767.86% 100.00%
Tax Rate 3.76 % 3.48 % - % - % - % - % - % - QoQ % 8.05% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.05% 100.00% - - - - -
Total Cost 5,889 4,355 2,541 8,749 7,193 5,367 2,182 93.73% QoQ % 35.22% 71.39% -70.96% 21.63% 34.02% 145.97% - Horiz. % 269.89% 199.59% 116.45% 400.96% 329.65% 245.97% 100.00%
Net Worth 17,522 17,522 17,035 17,035 18,009 18,495 18,793 -4.56% QoQ % 0.00% 2.86% 0.00% -5.41% -2.63% -1.58% - Horiz. % 93.24% 93.24% 90.65% 90.65% 95.83% 98.42% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 17,522 17,522 17,035 17,035 18,009 18,495 18,793 -4.56% QoQ % 0.00% 2.86% 0.00% -5.41% -2.63% -1.58% - Horiz. % 93.24% 93.24% 90.65% 90.65% 95.83% 98.42% 100.00%
NOSH 48,673 48,673 48,673 48,673 48,673 48,673 45,837 4.08% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6.19% - Horiz. % 106.19% 106.19% 106.19% 106.19% 106.19% 106.19% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.13 % 2.49 % 1.78 % -30.62 % -19.37 % -10.16 % 1.27 % 41.12% QoQ % -14.46% 39.89% 105.81% -58.08% -90.65% -900.00% - Horiz. % 167.72% 196.06% 140.16% -2,411.02% -1,525.20% -800.00% 100.00%
ROE 0.73 % 0.63 % 0.27 % -12.04 % -6.48 % -2.68 % 0.15 % 186.90% QoQ % 15.87% 133.33% 102.24% -85.80% -141.79% -1,886.67% - Horiz. % 486.67% 420.00% 180.00% -8,026.67% -4,320.00% -1,786.67% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.36 9.18 5.31 13.76 12.38 10.01 4.82 87.24% QoQ % 34.64% 72.88% -61.41% 11.15% 23.68% 107.68% - Horiz. % 256.43% 190.46% 110.17% 285.48% 256.85% 207.68% 100.00%
EPS 0.26 0.23 0.10 -4.34 -2.47 -1.05 0.06 165.56% QoQ % 13.04% 130.00% 102.30% -75.71% -135.24% -1,850.00% - Horiz. % 433.33% 383.33% 166.67% -7,233.33% -4,116.67% -1,750.00% 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 0.3600 0.3600 0.3500 0.3500 0.3700 0.3800 0.4100 -8.30% QoQ % 0.00% 2.86% 0.00% -5.41% -2.63% -7.32% - Horiz. % 87.80% 87.80% 85.37% 85.37% 90.24% 92.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.51 7.06 4.09 10.59 9.52 7.70 3.49 94.97% QoQ % 34.70% 72.62% -61.38% 11.24% 23.64% 120.63% - Horiz. % 272.49% 202.29% 117.19% 303.44% 272.78% 220.63% 100.00%
EPS 0.20 0.18 0.07 -3.24 -1.84 -0.78 0.04 192.12% QoQ % 11.11% 157.14% 102.16% -76.09% -135.90% -2,050.00% - Horiz. % 500.00% 450.00% 175.00% -8,100.00% -4,600.00% -1,950.00% 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 0.2769 0.2769 0.2692 0.2692 0.2846 0.2923 0.2970 -4.56% QoQ % 0.00% 2.86% 0.00% -5.41% -2.63% -1.58% - Horiz. % 93.23% 93.23% 90.64% 90.64% 95.82% 98.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.4100 0.4900 0.5100 0.2800 0.3100 0.3050 0.3050 -
P/RPS 3.32 5.34 9.60 2.03 2.50 3.05 6.33 -34.94% QoQ % -37.83% -44.38% 372.91% -18.80% -18.03% -51.82% - Horiz. % 52.45% 84.36% 151.66% 32.07% 39.49% 48.18% 100.00%
P/EPS 155.91 214.87 539.64 -6.64 -12.93 -29.99 499.30 -53.94% QoQ % -27.44% -60.18% 8,227.11% 48.65% 56.89% -106.01% - Horiz. % 31.23% 43.03% 108.08% -1.33% -2.59% -6.01% 100.00%
EY 0.64 0.47 0.19 -15.05 -7.73 -3.33 0.20 117.00% QoQ % 36.17% 147.37% 101.26% -94.70% -132.13% -1,765.00% - Horiz. % 320.00% 235.00% 95.00% -7,525.00% -3,865.00% -1,665.00% 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 1.14 1.36 1.46 0.80 0.84 0.80 0.74 33.35% QoQ % -16.18% -6.85% 82.50% -4.76% 5.00% 8.11% - Horiz. % 154.05% 183.78% 197.30% 108.11% 113.51% 108.11% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 17/11/17 29/08/17 25/05/17 27/02/17 28/11/16 26/08/16 25/05/16 -
Price 0.4700 0.4600 0.7000 0.5200 0.2900 0.3250 0.3000 -
P/RPS 3.80 5.01 13.17 3.78 2.34 3.25 6.22 -27.98% QoQ % -24.15% -61.96% 248.41% 61.54% -28.00% -47.75% - Horiz. % 61.09% 80.55% 211.74% 60.77% 37.62% 52.25% 100.00%
P/EPS 178.72 201.71 740.69 -12.34 -12.10 -31.96 491.11 -49.00% QoQ % -11.40% -72.77% 6,102.35% -1.98% 62.14% -106.51% - Horiz. % 36.39% 41.07% 150.82% -2.51% -2.46% -6.51% 100.00%
EY 0.56 0.50 0.14 -8.10 -8.27 -3.13 0.20 98.53% QoQ % 12.00% 257.14% 101.73% 2.06% -164.22% -1,665.00% - Horiz. % 280.00% 250.00% 70.00% -4,050.00% -4,135.00% -1,565.00% 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 1.31 1.28 2.00 1.49 0.78 0.86 0.73 47.62% QoQ % 2.34% -36.00% 34.23% 91.03% -9.30% 17.81% - Horiz. % 179.45% 175.34% 273.97% 204.11% 106.85% 117.81% 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 2016 Final.pdf 
