[ARK] QoQ Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 123 326 31 61 61 188 61 59.54% QoQ % -62.27% 951.61% -49.18% 0.00% -67.55% 208.20% - Horiz. % 201.64% 534.43% 50.82% 100.00% 100.00% 308.20% 100.00%
PBT 60 332 -116 953 2,938 -94 491 -75.34% QoQ % -81.93% 386.21% -112.17% -67.56% 3,225.53% -119.14% - Horiz. % 12.22% 67.62% -23.63% 194.09% 598.37% -19.14% 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 60 332 -116 953 2,938 -94 491 -75.34% QoQ % -81.93% 386.21% -112.17% -67.56% 3,225.53% -119.14% - Horiz. % 12.22% 67.62% -23.63% 194.09% 598.37% -19.14% 100.00%
NP to SH 60 332 -116 953 2,938 -94 491 -75.34% QoQ % -81.93% 386.21% -112.17% -67.56% 3,225.53% -119.14% - Horiz. % 12.22% 67.62% -23.63% 194.09% 598.37% -19.14% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 63 -6 147 -892 -2,877 282 -430 - QoQ % 1,150.00% -104.08% 116.48% 69.00% -1,120.21% 165.58% - Horiz. % -14.65% 1.40% -34.19% 207.44% 669.07% -65.58% 100.00%
Net Worth -16,200 -11,205 -10,439 -11,187 -11,172 - -11,047 29.04% QoQ % -44.58% -7.33% 6.68% -0.13% 0.00% 0.00% - Horiz. % 146.64% 101.43% 94.50% 101.27% 101.13% 0.00% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth -16,200 -11,205 -10,439 -11,187 -11,172 - -11,047 29.04% QoQ % -44.58% -7.33% 6.68% -0.13% 0.00% 0.00% - Horiz. % 146.64% 101.43% 94.50% 101.27% 101.13% 0.00% 100.00%
NOSH 59,999 41,499 38,666 41,434 41,380 41,255 40,916 29.04% QoQ % 44.58% 7.33% -6.68% 0.13% 0.30% 0.83% - Horiz. % 146.64% 101.43% 94.50% 101.27% 101.13% 100.83% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 48.78 % 101.84 % -374.19 % 1,562.30 % 4,816.39 % -50.00 % 804.92 % -84.55% QoQ % -52.10% 127.22% -123.95% -67.56% 9,732.78% -106.21% - Horiz. % 6.06% 12.65% -46.49% 194.09% 598.37% -6.21% 100.00%
ROE 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. % - - - - - - -
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.21 0.79 0.08 0.15 0.15 0.46 0.15 25.12% QoQ % -73.42% 887.50% -46.67% 0.00% -67.39% 206.67% - Horiz. % 140.00% 526.67% 53.33% 100.00% 100.00% 306.67% 100.00%
EPS 0.10 0.80 -0.30 2.30 7.10 -0.20 1.20 -80.89% QoQ % -87.50% 366.67% -113.04% -67.61% 3,650.00% -116.67% - Horiz. % 8.33% 66.67% -25.00% 191.67% 591.67% -16.67% 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 -0.2700 -0.2700 -0.2700 -0.2700 -0.2700 - -0.2700 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.19 0.52 0.05 0.10 0.10 0.30 0.10 53.34% QoQ % -63.46% 940.00% -50.00% 0.00% -66.67% 200.00% - Horiz. % 190.00% 520.00% 50.00% 100.00% 100.00% 300.00% 100.00%
EPS 0.09 0.52 -0.18 1.51 4.64 -0.15 0.78 -76.27% QoQ % -82.69% 388.89% -111.92% -67.46% 3,193.33% -119.23% - Horiz. % 11.54% 66.67% -23.08% 193.59% 594.87% -19.23% 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 -0.2560 -0.1771 -0.1650 -0.1768 -0.1766 - -0.1746 29.03% QoQ % -44.55% -7.33% 6.67% -0.11% 0.00% 0.00% - Horiz. % 146.62% 101.43% 94.50% 101.26% 101.15% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 29/09/09 30/06/09 31/03/09 -
Price 0.1300 0.1300 0.1000 0.0600 0.3500 0.0400 0.4000 -
P/RPS 63.41 16.55 124.73 40.76 237.43 8.78 268.31 -61.74% QoQ % 283.14% -86.73% 206.01% -82.83% 2,604.21% -96.73% - Horiz. % 23.63% 6.17% 46.49% 15.19% 88.49% 3.27% 100.00%
P/EPS 130.00 16.25 -33.33 2.61 4.93 -17.56 33.33 147.58% QoQ % 700.00% 148.75% -1,377.01% -47.06% 128.08% -152.69% - Horiz. % 390.04% 48.75% -100.00% 7.83% 14.79% -52.69% 100.00%
EY 0.77 6.15 -3.00 38.33 20.29 -5.70 3.00 -59.58% QoQ % -87.48% 305.00% -107.83% 88.91% 455.96% -290.00% - Horiz. % 25.67% 205.00% -100.00% 1,277.67% 676.33% -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 0.00 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. % - - - - - - -
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 26/08/10 21/05/10 25/02/10 26/11/09 28/08/09 29/05/09 -
Price 0.1300 0.1300 0.1300 0.0100 0.3800 0.4000 0.0200 -
P/RPS 63.41 16.55 162.15 6.79 257.78 87.78 13.42 181.32% QoQ % 283.14% -89.79% 2,288.07% -97.37% 193.67% 554.10% - Horiz. % 472.50% 123.32% 1,208.27% 50.60% 1,920.86% 654.10% 100.00%
P/EPS 130.00 16.25 -43.33 0.43 5.35 -175.56 1.67 1,718.31% QoQ % 700.00% 137.50% -10,176.75% -91.96% 103.05% -10,612.58% - Horiz. % 7,784.43% 973.05% -2,594.61% 25.75% 320.36% -10,512.58% 100.00%
EY 0.77 6.15 -2.31 230.00 18.68 -0.57 60.00 -94.50% QoQ % -87.48% 366.23% -101.00% 1,131.26% 3,377.19% -100.95% - Horiz. % 1.28% 10.25% -3.85% 383.33% 31.13% -0.95% 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 0.00 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. % - - - - - - -
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
Q4 2009.doc 
