[ARK] QoQ Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 227 1,749 1,591 2,113 1,551 1,879 2,587 -80.22% QoQ % -87.02% 9.93% -24.70% 36.23% -17.46% -27.37% - Horiz. % 8.77% 67.61% 61.50% 81.68% 59.95% 72.63% 100.00%
PBT -437 53 22 58 18 69 46 - QoQ % -924.53% 140.91% -62.07% 222.22% -73.91% 50.00% - Horiz. % -950.00% 115.22% 47.83% 126.09% 39.13% 150.00% 100.00%
Tax 0 0 0 0 -1 -4 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 75.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% 25.00% 100.00% -
NP -437 53 22 58 17 65 46 - QoQ % -924.53% 140.91% -62.07% 241.18% -73.85% 41.30% - Horiz. % -950.00% 115.22% 47.83% 126.09% 36.96% 141.30% 100.00%
NP to SH -437 53 22 58 17 65 46 - QoQ % -924.53% 140.91% -62.07% 241.18% -73.85% 41.30% - Horiz. % -950.00% 115.22% 47.83% 126.09% 36.96% 141.30% 100.00%
Tax Rate - % - % - % - % 5.56 % 5.80 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% -4.14% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 95.86% 100.00% -
Total Cost 664 1,696 1,569 2,055 1,534 1,814 2,541 -59.09% QoQ % -60.85% 8.09% -23.65% 33.96% -15.44% -28.61% - Horiz. % 26.13% 66.75% 61.75% 80.87% 60.37% 71.39% 100.00%
Net Worth 17,035 17,522 17,522 17,522 17,522 17,522 17,035 - QoQ % -2.78% 0.00% 0.00% 0.00% 0.00% 2.86% - Horiz. % 100.00% 102.86% 102.86% 102.86% 102.86% 102.86% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 17,035 17,522 17,522 17,522 17,522 17,522 17,035 - QoQ % -2.78% 0.00% 0.00% 0.00% 0.00% 2.86% - Horiz. % 100.00% 102.86% 102.86% 102.86% 102.86% 102.86% 100.00%
NOSH 48,673 48,673 48,673 48,673 48,673 48,673 48,673 0.00% 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -192.51 % 3.03 % 1.38 % 2.74 % 1.10 % 3.46 % 1.78 % - QoQ % -6,453.47% 119.57% -49.64% 149.09% -68.21% 94.38% - Horiz. % -10,815.17% 170.22% 77.53% 153.93% 61.80% 194.38% 100.00%
ROE -2.57 % 0.30 % 0.13 % 0.33 % 0.10 % 0.37 % 0.27 % - QoQ % -956.67% 130.77% -60.61% 230.00% -72.97% 37.04% - Horiz. % -951.85% 111.11% 48.15% 122.22% 37.04% 137.04% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.47 3.59 3.27 4.34 3.19 3.86 5.31 -80.11% QoQ % -86.91% 9.79% -24.65% 36.05% -17.36% -27.31% - Horiz. % 8.85% 67.61% 61.58% 81.73% 60.08% 72.69% 100.00%
EPS -0.90 0.11 0.05 0.12 0.03 0.13 0.10 - QoQ % -918.18% 120.00% -58.33% 300.00% -76.92% 30.00% - Horiz. % -900.00% 110.00% 50.00% 120.00% 30.00% 130.00% 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 0.3500 0.3600 0.3600 0.3600 0.3600 0.3600 0.3500 - QoQ % -2.78% 0.00% 0.00% 0.00% 0.00% 2.86% - Horiz. % 100.00% 102.86% 102.86% 102.86% 102.86% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 0.36 2.76 2.51 3.34 2.45 2.97 4.09 -80.18% QoQ % -86.96% 9.96% -24.85% 36.33% -17.51% -27.38% - Horiz. % 8.80% 67.48% 61.37% 81.66% 59.90% 72.62% 100.00%
EPS -0.69 0.08 0.03 0.09 0.03 0.10 0.07 - QoQ % -962.50% 166.67% -66.67% 200.00% -70.00% 42.86% - Horiz. % -985.71% 114.29% 42.86% 128.57% 42.86% 142.86% 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 0.2692 0.2769 0.2769 0.2769 0.2769 0.2769 0.2692 - QoQ % -2.78% 0.00% 0.00% 0.00% 0.00% 2.86% - Horiz. % 100.00% 102.86% 102.86% 102.86% 102.86% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3100 0.2900 0.3350 0.4000 0.4100 0.4900 0.5100 -
P/RPS 66.47 8.07 10.25 9.21 12.87 12.69 9.60 262.85% QoQ % 723.67% -21.27% 11.29% -28.44% 1.42% 32.19% - Horiz. % 692.40% 84.06% 106.77% 95.94% 134.06% 132.19% 100.00%
P/EPS -34.53 266.33 741.17 335.68 1,173.89 366.92 539.64 - QoQ % -112.97% -64.07% 120.80% -71.40% 219.93% -32.01% - Horiz. % -6.40% 49.35% 137.35% 62.20% 217.53% 67.99% 100.00%
EY -2.90 0.38 0.13 0.30 0.09 0.27 0.19 - QoQ % -863.16% 192.31% -56.67% 233.33% -66.67% 42.11% - Horiz. % -1,526.32% 200.00% 68.42% 157.89% 47.37% 142.11% 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 0.89 0.81 0.93 1.11 1.14 1.36 1.46 -28.08% QoQ % 9.88% -12.90% -16.22% -2.63% -16.18% -6.85% - Horiz. % 60.96% 55.48% 63.70% 76.03% 78.08% 93.15% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 14/05/18 27/02/18 17/11/17 29/08/17 25/05/17 -
Price 0.4600 0.3000 0.3100 0.3350 0.4700 0.4600 0.7000 -
P/RPS 98.63 8.35 9.48 7.72 14.75 11.92 13.17 282.31% QoQ % 1,081.20% -11.92% 22.80% -47.66% 23.74% -9.49% - Horiz. % 748.90% 63.40% 71.98% 58.62% 112.00% 90.51% 100.00%
P/EPS -51.24 275.51 685.86 281.13 1,345.68 344.46 740.69 - QoQ % -118.60% -59.83% 143.97% -79.11% 290.66% -53.49% - Horiz. % -6.92% 37.20% 92.60% 37.96% 181.68% 46.51% 100.00%
EY -1.95 0.36 0.15 0.36 0.07 0.29 0.14 - QoQ % -641.67% 140.00% -58.33% 414.29% -75.86% 107.14% - Horiz. % -1,392.86% 257.14% 107.14% 257.14% 50.00% 207.14% 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 0.83 0.86 0.93 1.31 1.28 2.00 -24.56% QoQ % 57.83% -3.49% -7.53% -29.01% 2.34% -36.00% - Horiz. % 65.50% 41.50% 43.00% 46.50% 65.50% 64.00% 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 - Q4 2017.pdf 
