[ARK] QoQ Cumulative Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 8,130 6,017 4,466 2,587 6,698 6,026 4,872 40.56% QoQ % 35.12% 34.73% 72.63% -61.38% 11.15% 23.69% - Horiz. % 166.87% 123.50% 91.67% 53.10% 137.48% 123.69% 100.00%
PBT 191 133 115 46 -2,049 -1,165 -495 - QoQ % 43.61% 15.65% 150.00% 102.24% -75.88% -135.35% - Horiz. % -38.59% -26.87% -23.23% -9.29% 413.94% 235.35% 100.00%
Tax -5 -5 -4 0 -2 -2 0 - QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 250.00% 250.00% 200.00% -0.00% 100.00% 100.00% -
NP 186 128 111 46 -2,051 -1,167 -495 - QoQ % 45.31% 15.32% 141.30% 102.24% -75.75% -135.76% - Horiz. % -37.58% -25.86% -22.42% -9.29% 414.34% 235.76% 100.00%
NP to SH 186 128 111 46 -2,051 -1,167 -495 - QoQ % 45.31% 15.32% 141.30% 102.24% -75.75% -135.76% - Horiz. % -37.58% -25.86% -22.42% -9.29% 414.34% 235.76% 100.00%
Tax Rate 2.62 % 3.76 % 3.48 % - % - % - % - % - QoQ % -30.32% 8.05% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.29% 108.05% 100.00% - - - -
Total Cost 7,944 5,889 4,355 2,541 8,749 7,193 5,367 29.79% QoQ % 34.90% 35.22% 71.39% -70.96% 21.63% 34.02% - Horiz. % 148.02% 109.73% 81.14% 47.34% 163.01% 134.02% 100.00%
Net Worth 17,522 17,522 17,522 17,035 17,035 18,009 18,495 -3.53% QoQ % 0.00% 0.00% 2.86% 0.00% -5.41% -2.63% - Horiz. % 94.74% 94.74% 94.74% 92.11% 92.11% 97.37% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 17,522 17,522 17,522 17,035 17,035 18,009 18,495 -3.53% QoQ % 0.00% 0.00% 2.86% 0.00% -5.41% -2.63% - Horiz. % 94.74% 94.74% 94.74% 92.11% 92.11% 97.37% 100.00%
NOSH 48,673 48,673 48,673 48,673 48,673 48,673 48,673 - 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%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.29 % 2.13 % 2.49 % 1.78 % -30.62 % -19.37 % -10.16 % - QoQ % 7.51% -14.46% 39.89% 105.81% -58.08% -90.65% - Horiz. % -22.54% -20.96% -24.51% -17.52% 301.38% 190.65% 100.00%
ROE 1.06 % 0.73 % 0.63 % 0.27 % -12.04 % -6.48 % -2.68 % - QoQ % 45.21% 15.87% 133.33% 102.24% -85.80% -141.79% - Horiz. % -39.55% -27.24% -23.51% -10.07% 449.25% 241.79% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.70 12.36 9.18 5.31 13.76 12.38 10.01 40.53% QoQ % 35.11% 34.64% 72.88% -61.41% 11.15% 23.68% - Horiz. % 166.83% 123.48% 91.71% 53.05% 137.46% 123.68% 100.00%
EPS 0.38 0.26 0.23 0.10 -4.34 -2.47 -1.05 - QoQ % 46.15% 13.04% 130.00% 102.30% -75.71% -135.24% - Horiz. % -36.19% -24.76% -21.90% -9.52% 413.33% 235.24% 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 0.3600 0.3500 0.3500 0.3700 0.3800 -3.53% QoQ % 0.00% 0.00% 2.86% 0.00% -5.41% -2.63% - Horiz. % 94.74% 94.74% 94.74% 92.11% 92.11% 97.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.85 9.51 7.06 4.09 10.59 9.52 7.70 40.56% QoQ % 35.12% 34.70% 72.62% -61.38% 11.24% 23.64% - Horiz. % 166.88% 123.51% 91.69% 53.12% 137.53% 123.64% 100.00%
EPS 0.29 0.20 0.18 0.07 -3.24 -1.84 -0.78 - QoQ % 45.00% 11.11% 157.14% 102.16% -76.09% -135.90% - Horiz. % -37.18% -25.64% -23.08% -8.97% 415.38% 235.90% 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 0.2769 0.2769 0.2769 0.2692 0.2692 0.2846 0.2923 -3.53% QoQ % 0.00% 0.00% 2.86% 0.00% -5.41% -2.63% - Horiz. % 94.73% 94.73% 94.73% 92.10% 92.10% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.4000 0.4100 0.4900 0.5100 0.2800 0.3100 0.3050 -
P/RPS 2.39 3.32 5.34 9.60 2.03 2.50 3.05 -14.97% QoQ % -28.01% -37.83% -44.38% 372.91% -18.80% -18.03% - Horiz. % 78.36% 108.85% 175.08% 314.75% 66.56% 81.97% 100.00%
P/EPS 104.67 155.91 214.87 539.64 -6.64 -12.93 -29.99 - QoQ % -32.87% -27.44% -60.18% 8,227.11% 48.65% 56.89% - Horiz. % -349.02% -519.87% -716.47% -1,799.40% 22.14% 43.11% 100.00%
EY 0.96 0.64 0.47 0.19 -15.05 -7.73 -3.33 - QoQ % 50.00% 36.17% 147.37% 101.26% -94.70% -132.13% - Horiz. % -28.83% -19.22% -14.11% -5.71% 451.95% 232.13% 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 1.11 1.14 1.36 1.46 0.80 0.84 0.80 24.33% QoQ % -2.63% -16.18% -6.85% 82.50% -4.76% 5.00% - Horiz. % 138.75% 142.50% 170.00% 182.50% 100.00% 105.00% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 17/11/17 29/08/17 25/05/17 27/02/17 28/11/16 26/08/16 -
Price 0.3350 0.4700 0.4600 0.7000 0.5200 0.2900 0.3250 -
P/RPS 2.01 3.80 5.01 13.17 3.78 2.34 3.25 -27.35% QoQ % -47.11% -24.15% -61.96% 248.41% 61.54% -28.00% - Horiz. % 61.85% 116.92% 154.15% 405.23% 116.31% 72.00% 100.00%
P/EPS 87.66 178.72 201.71 740.69 -12.34 -12.10 -31.96 - QoQ % -50.95% -11.40% -72.77% 6,102.35% -1.98% 62.14% - Horiz. % -274.28% -559.20% -631.13% -2,317.55% 38.61% 37.86% 100.00%
EY 1.14 0.56 0.50 0.14 -8.10 -8.27 -3.13 - QoQ % 103.57% 12.00% 257.14% 101.73% 2.06% -164.22% - Horiz. % -36.42% -17.89% -15.97% -4.47% 258.79% 264.22% 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 0.93 1.31 1.28 2.00 1.49 0.78 0.86 5.34% QoQ % -29.01% 2.34% -36.00% 34.23% 91.03% -9.30% - Horiz. % 108.14% 152.33% 148.84% 232.56% 173.26% 90.70% 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
ARK BOD-Q1 2017.pdf 
