[ARK] QoQ Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,288 379 115 1,241 123 326 31 2,134.33% QoQ % 767.55% 229.57% -90.73% 908.94% -62.27% 951.61% - Horiz. % 10,606.45% 1,222.58% 370.97% 4,003.23% 396.77% 1,051.61% 100.00%
PBT 1,570 99,543 -185 -51 60 332 -116 - QoQ % -98.42% 53,907.02% -262.75% -185.00% -81.93% 386.21% - Horiz. % -1,353.45% -85,812.93% 159.48% 43.97% -51.72% -286.21% 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 1,570 99,543 -185 -51 60 332 -116 - QoQ % -98.42% 53,907.02% -262.75% -185.00% -81.93% 386.21% - Horiz. % -1,353.45% -85,812.93% 159.48% 43.97% -51.72% -286.21% 100.00%
NP to SH 1,570 99,543 -185 -51 60 332 -116 - QoQ % -98.42% 53,907.02% -262.75% -185.00% -81.93% 386.21% - Horiz. % -1,353.45% -85,812.93% 159.48% 43.97% -51.72% -286.21% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,718 -99,164 300 1,292 63 -6 147 414.23% QoQ % 101.73% -33,154.67% -76.78% 1,950.79% 1,150.00% -104.08% - Horiz. % 1,168.71% -67,458.50% 204.08% 878.91% 42.86% -4.08% 100.00%
Net Worth 20,657 19,735 -122,562 -135,150 -16,200 -11,205 -10,439 - QoQ % 4.67% 116.10% 9.31% -734.26% -44.58% -7.33% - Horiz. % -197.87% -189.04% 1,173.97% 1,294.54% 155.17% 107.33% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 20,657 19,735 -122,562 -135,150 -16,200 -11,205 -10,439 - QoQ % 4.67% 116.10% 9.31% -734.26% -44.58% -7.33% - Horiz. % -197.87% -189.04% 1,173.97% 1,294.54% 155.17% 107.33% 100.00%
NOSH 41,315 41,116 46,249 50,999 59,999 41,499 38,666 4.51% QoQ % 0.48% -11.10% -9.31% -15.00% 44.58% 7.33% - Horiz. % 106.85% 106.34% 119.61% 131.90% 155.17% 107.33% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 47.75 % 26,264.65 % -160.87 % -4.11 % 48.78 % 101.84 % -374.19 % - QoQ % -99.82% 16,426.63% -3,814.11% -108.43% -52.10% 127.22% - Horiz. % -12.76% -7,019.07% 42.99% 1.10% -13.04% -27.22% 100.00%
ROE 7.60 % 504.38 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % - QoQ % -98.49% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1.51% 100.00% - - - - -
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.96 0.92 0.25 2.43 0.21 0.79 0.08 2,041.25% QoQ % 765.22% 268.00% -89.71% 1,057.14% -73.42% 887.50% - Horiz. % 9,950.00% 1,150.00% 312.50% 3,037.50% 262.50% 987.50% 100.00%
EPS 3.80 242.10 -0.40 -0.10 0.10 0.80 -0.30 - QoQ % -98.43% 60,625.00% -300.00% -200.00% -87.50% 366.67% - Horiz. % -1,266.67% -80,700.00% 133.33% 33.33% -33.33% -266.67% 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 0.5000 0.4800 -2.6500 -2.6500 -0.2700 -0.2700 -0.2700 - QoQ % 4.17% 118.11% 0.00% -881.48% 0.00% 0.00% - Horiz. % -185.19% -177.78% 981.48% 981.48% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.20 0.60 0.18 1.96 0.19 0.52 0.05 2,105.27% QoQ % 766.67% 233.33% -90.82% 931.58% -63.46% 940.00% - Horiz. % 10,400.00% 1,200.00% 360.00% 3,920.00% 380.00% 1,040.00% 100.00%
EPS 2.48 157.32 -0.29 -0.08 0.09 0.52 -0.18 - QoQ % -98.42% 54,348.28% -262.50% -188.89% -82.69% 388.89% - Horiz. % -1,377.78% -87,400.00% 161.11% 44.44% -50.00% -288.89% 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 0.3265 0.3119 -1.9370 -2.1359 -0.2560 -0.1771 -0.1650 - QoQ % 4.68% 116.10% 9.31% -734.34% -44.55% -7.33% - Horiz. % -197.88% -189.03% 1,173.94% 1,294.48% 155.15% 107.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.3200 0.5400 0.1300 0.1300 0.1300 0.1300 0.1000 -
P/RPS 4.02 58.58 52.28 5.34 63.41 16.55 124.73 -89.85% QoQ % -93.14% 12.05% 879.03% -91.58% 283.14% -86.73% - Horiz. % 3.22% 46.97% 41.91% 4.28% 50.84% 13.27% 100.00%
P/EPS 8.42 0.22 -32.50 -130.00 130.00 16.25 -33.33 - QoQ % 3,727.27% 100.68% 75.00% -200.00% 700.00% 148.75% - Horiz. % -25.26% -0.66% 97.51% 390.04% -390.04% -48.75% 100.00%
EY 11.88 448.33 -3.08 -0.77 0.77 6.15 -3.00 - QoQ % -97.35% 14,656.17% -300.00% -200.00% -87.48% 305.00% - Horiz. % -396.00% -14,944.33% 102.67% 25.67% -25.67% -205.00% 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 0.64 1.13 0.00 0.00 0.00 0.00 0.00 - QoQ % -43.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 56.64% 100.00% - - - - -
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 13/09/11 31/05/11 07/03/11 23/11/10 26/08/10 21/05/10 -
Price 0.1300 0.3750 0.2600 0.1300 0.1300 0.1300 0.1300 -
P/RPS 1.63 40.68 104.57 5.34 63.41 16.55 162.15 -95.33% QoQ % -95.99% -61.10% 1,858.24% -91.58% 283.14% -89.79% - Horiz. % 1.01% 25.09% 64.49% 3.29% 39.11% 10.21% 100.00%
P/EPS 3.42 0.15 -65.00 -130.00 130.00 16.25 -43.33 - QoQ % 2,180.00% 100.23% 50.00% -200.00% 700.00% 137.50% - Horiz. % -7.89% -0.35% 150.01% 300.02% -300.02% -37.50% 100.00%
EY 29.23 645.60 -1.54 -0.77 0.77 6.15 -2.31 - QoQ % -95.47% 42,022.08% -100.00% -200.00% -87.48% 366.23% - Horiz. % -1,265.37% -27,948.05% 66.67% 33.33% -33.33% -266.23% 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 0.26 0.78 0.00 0.00 0.00 0.00 0.00 - QoQ % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 33.33% 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 2010(amended07-03-11).doc 
