[ARK] QoQ TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 7,075 6,698 9,126 11,937 14,477 17,497 16,185 -42.37% QoQ % 5.63% -26.61% -23.55% -17.55% -17.26% 8.11% - Horiz. % 43.71% 41.38% 56.39% 73.75% 89.45% 108.11% 100.00%
PBT -2,031 -2,049 -1,467 -716 260 734 793 - QoQ % 0.88% -39.67% -104.89% -375.38% -64.58% -7.44% - Horiz. % -256.12% -258.39% -184.99% -90.29% 32.79% 92.56% 100.00%
Tax -2 -2 -2 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% - - - -
NP -2,033 -2,051 -1,469 -716 260 734 793 - QoQ % 0.88% -39.62% -105.17% -375.38% -64.58% -7.44% - Horiz. % -256.37% -258.64% -185.25% -90.29% 32.79% 92.56% 100.00%
NP to SH -2,033 -2,051 -1,469 -716 260 734 793 - QoQ % 0.88% -39.62% -105.17% -375.38% -64.58% -7.44% - Horiz. % -256.37% -258.64% -185.25% -90.29% 32.79% 92.56% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 9,108 8,749 10,595 12,653 14,217 16,763 15,392 -29.49% QoQ % 4.10% -17.42% -16.26% -11.00% -15.19% 8.91% - Horiz. % 59.17% 56.84% 68.83% 82.21% 92.37% 108.91% 100.00%
Net Worth 17,035 17,035 18,009 18,495 18,793 22,001 22,460 -16.82% QoQ % 0.00% -5.41% -2.63% -1.58% -14.58% -2.04% - Horiz. % 75.85% 75.85% 80.18% 82.35% 83.67% 97.96% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 17,035 17,035 18,009 18,495 18,793 22,001 22,460 -16.82% QoQ % 0.00% -5.41% -2.63% -1.58% -14.58% -2.04% - Horiz. % 75.85% 75.85% 80.18% 82.35% 83.67% 97.96% 100.00%
NOSH 48,673 48,673 48,673 48,673 45,837 45,837 45,837 4.08% QoQ % 0.00% 0.00% 0.00% 6.19% 0.00% 0.00% - Horiz. % 106.19% 106.19% 106.19% 106.19% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -28.73 % -30.62 % -16.10 % -6.00 % 1.80 % 4.20 % 4.90 % - QoQ % 6.17% -90.19% -168.33% -433.33% -57.14% -14.29% - Horiz. % -586.33% -624.90% -328.57% -122.45% 36.73% 85.71% 100.00%
ROE -11.93 % -12.04 % -8.16 % -3.87 % 1.38 % 3.34 % 3.53 % - QoQ % 0.91% -47.55% -110.85% -380.43% -58.68% -5.38% - Horiz. % -337.96% -341.08% -231.16% -109.63% 39.09% 94.62% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 14.54 13.76 18.75 24.52 31.58 38.17 35.31 -44.62% QoQ % 5.67% -26.61% -23.53% -22.36% -17.26% 8.10% - Horiz. % 41.18% 38.97% 53.10% 69.44% 89.44% 108.10% 100.00%
EPS -4.18 -4.21 -3.02 -1.47 0.57 1.60 1.73 - QoQ % 0.71% -39.40% -105.44% -357.89% -64.37% -7.51% - Horiz. % -241.62% -243.35% -174.57% -84.97% 32.95% 92.49% 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 0.3500 0.3700 0.3800 0.4100 0.4800 0.4900 -20.08% QoQ % 0.00% -5.41% -2.63% -7.32% -14.58% -2.04% - Horiz. % 71.43% 71.43% 75.51% 77.55% 83.67% 97.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.18 10.59 14.42 18.87 22.88 27.65 25.58 -42.38% QoQ % 5.57% -26.56% -23.58% -17.53% -17.25% 8.09% - Horiz. % 43.71% 41.40% 56.37% 73.77% 89.44% 108.09% 100.00%
EPS -3.21 -3.24 -2.32 -1.13 0.41 1.16 1.25 - QoQ % 0.93% -39.66% -105.31% -375.61% -64.66% -7.20% - Horiz. % -256.80% -259.20% -185.60% -90.40% 32.80% 92.80% 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 0.2692 0.2846 0.2923 0.2970 0.3477 0.3550 -16.83% QoQ % 0.00% -5.41% -2.63% -1.58% -14.58% -2.06% - Horiz. % 75.83% 75.83% 80.17% 82.34% 83.66% 97.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.5100 0.2800 0.3100 0.3050 0.3050 0.4000 0.3100 -
P/RPS 3.51 2.03 1.65 1.24 0.97 1.05 0.88 151.30% QoQ % 72.91% 23.03% 33.06% 27.84% -7.62% 19.32% - Horiz. % 398.86% 230.68% 187.50% 140.91% 110.23% 119.32% 100.00%
P/EPS -12.21 -6.64 -10.27 -20.73 53.77 24.98 17.92 - QoQ % -83.89% 35.35% 50.46% -138.55% 115.25% 39.40% - Horiz. % -68.14% -37.05% -57.31% -115.68% 300.06% 139.40% 100.00%
EY -8.19 -15.05 -9.74 -4.82 1.86 4.00 5.58 - QoQ % 45.58% -54.52% -102.07% -359.14% -53.50% -28.32% - Horiz. % -146.77% -269.71% -174.55% -86.38% 33.33% 71.68% 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 1.46 0.80 0.84 0.80 0.74 0.83 0.63 75.03% QoQ % 82.50% -4.76% 5.00% 8.11% -10.84% 31.75% - Horiz. % 231.75% 126.98% 133.33% 126.98% 117.46% 131.75% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 28/11/16 26/08/16 25/05/16 25/02/16 26/11/15 -
Price 0.7000 0.5200 0.2900 0.3250 0.3000 0.3200 0.4250 -
P/RPS 4.82 3.78 1.55 1.33 0.95 0.84 1.20 152.47% QoQ % 27.51% 143.87% 16.54% 40.00% 13.10% -30.00% - Horiz. % 401.67% 315.00% 129.17% 110.83% 79.17% 70.00% 100.00%
P/EPS -16.76 -12.34 -9.61 -22.09 52.89 19.98 24.57 - QoQ % -35.82% -28.41% 56.50% -141.77% 164.71% -18.68% - Horiz. % -68.21% -50.22% -39.11% -89.91% 215.26% 81.32% 100.00%
EY -5.97 -8.10 -10.41 -4.53 1.89 5.00 4.07 - QoQ % 26.30% 22.19% -129.80% -339.68% -62.20% 22.85% - Horiz. % -146.68% -199.02% -255.77% -111.30% 46.44% 122.85% 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 2.00 1.49 0.78 0.86 0.73 0.67 0.87 74.10% QoQ % 34.23% 91.03% -9.30% 17.81% 8.96% -22.99% - Horiz. % 229.89% 171.26% 89.66% 98.85% 83.91% 77.01% 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-Q2 2016 (2).pdf 
