[ARK] QoQ TTM Result on 2010-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,858 1,805 1,721 541 479 341 371 193.58% QoQ % 2.94% 4.88% 218.11% 12.94% 40.47% -8.09% - Horiz. % 500.81% 486.52% 463.88% 145.82% 129.11% 91.91% 100.00%
PBT 99,367 156 225 1,229 4,107 3,681 4,288 717.51% QoQ % 63,596.80% -30.67% -81.69% -70.08% 11.57% -14.16% - Horiz. % 2,317.33% 3.64% 5.25% 28.66% 95.78% 85.84% 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 99,367 156 225 1,229 4,107 3,681 4,288 717.51% QoQ % 63,596.80% -30.67% -81.69% -70.08% 11.57% -14.16% - Horiz. % 2,317.33% 3.64% 5.25% 28.66% 95.78% 85.84% 100.00%
NP to SH 99,367 156 225 1,229 4,107 3,681 4,288 717.51% QoQ % 63,596.80% -30.67% -81.69% -70.08% 11.57% -14.16% - Horiz. % 2,317.33% 3.64% 5.25% 28.66% 95.78% 85.84% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -97,509 1,649 1,496 -688 -3,628 -3,340 -3,917 757.60% QoQ % -6,013.22% 10.23% 317.44% 81.04% -8.62% 14.73% - Horiz. % 2,489.38% -42.10% -38.19% 17.56% 92.62% 85.27% 100.00%
Net Worth 19,735 -122,562 -135,150 -16,200 -11,205 -10,439 -109,802 - QoQ % 116.10% 9.31% -734.26% -44.58% -7.33% 90.49% - Horiz. % -17.97% 111.62% 123.08% 14.75% 10.20% 9.51% 100.00%
Dividend 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 19,735 -122,562 -135,150 -16,200 -11,205 -10,439 -109,802 - QoQ % 116.10% 9.31% -734.26% -44.58% -7.33% 90.49% - Horiz. % -17.97% 111.62% 123.08% 14.75% 10.20% 9.51% 100.00%
NOSH 41,116 46,249 50,999 59,999 41,499 38,666 41,434 -0.51% QoQ % -11.10% -9.31% -15.00% 44.58% 7.33% -6.68% - Horiz. % 99.23% 111.62% 123.08% 144.81% 100.16% 93.32% 100.00%
Ratio Analysis 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5,348.06 % 8.64 % 13.07 % 227.17 % 857.41 % 1,079.47 % 1,155.80 % 178.46% QoQ % 61,798.84% -33.89% -94.25% -73.51% -20.57% -6.60% - Horiz. % 462.71% 0.75% 1.13% 19.65% 74.18% 93.40% 100.00%
ROE 503.48 % 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. % 100.00% - - - - - -
Per Share 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.52 3.90 3.37 0.90 1.15 0.88 0.90 194.14% QoQ % 15.90% 15.73% 274.44% -21.74% 30.68% -2.22% - Horiz. % 502.22% 433.33% 374.44% 100.00% 127.78% 97.78% 100.00%
EPS 241.67 0.34 0.44 2.05 9.90 9.52 10.35 721.66% QoQ % 70,979.41% -22.73% -78.54% -79.29% 3.99% -8.02% - Horiz. % 2,334.98% 3.29% 4.25% 19.81% 95.65% 91.98% 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 0.4800 -2.6500 -2.6500 -0.2700 -0.2700 -0.2700 -2.6500 - QoQ % 118.11% 0.00% -881.48% 0.00% 0.00% 89.81% - Horiz. % -18.11% 100.00% 100.00% 10.19% 10.19% 10.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.82 3.71 3.54 1.11 0.98 0.70 0.76 194.30% QoQ % 2.96% 4.80% 218.92% 13.27% 40.00% -7.89% - Horiz. % 502.63% 488.16% 465.79% 146.05% 128.95% 92.11% 100.00%
EPS 204.15 0.32 0.46 2.52 8.44 7.56 8.81 717.49% QoQ % 63,696.88% -30.43% -81.75% -70.14% 11.64% -14.19% - Horiz. % 2,317.25% 3.63% 5.22% 28.60% 95.80% 85.81% 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 0.4055 -2.5180 -2.7767 -0.3328 -0.2302 -0.2145 -2.2559 - QoQ % 116.10% 9.32% -734.34% -44.57% -7.32% 90.49% - Horiz. % -17.98% 111.62% 123.09% 14.75% 10.20% 9.51% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.5400 0.1300 0.1300 0.1300 0.1300 0.1000 0.0600 -
P/RPS 11.95 3.33 3.85 14.42 11.26 11.34 6.70 47.23% QoQ % 258.86% -13.51% -73.30% 28.06% -0.71% 69.25% - Horiz. % 178.36% 49.70% 57.46% 215.22% 168.06% 169.25% 100.00%
P/EPS 0.22 38.54 29.47 6.35 1.31 1.05 0.58 -47.69% QoQ % -99.43% 30.78% 364.09% 384.73% 24.76% 81.03% - Horiz. % 37.93% 6,644.83% 5,081.03% 1,094.83% 225.86% 181.03% 100.00%
EY 447.54 2.59 3.39 15.76 76.13 95.20 172.48 89.16% QoQ % 17,179.54% -23.60% -78.49% -79.30% -20.03% -44.81% - Horiz. % 259.47% 1.50% 1.97% 9.14% 44.14% 55.19% 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 1.13 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. % 100.00% - - - - - -
Price Multiplier on Announcement Date 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 13/09/11 31/05/11 07/03/11 23/11/10 26/08/10 21/05/10 25/02/10 -
Price 0.3750 0.2600 0.1300 0.1300 0.1300 0.1300 0.0100 -
P/RPS 8.30 6.66 3.85 14.42 11.26 14.74 1.12 281.50% QoQ % 24.62% 72.99% -73.30% 28.06% -23.61% 1,216.07% - Horiz. % 741.07% 594.64% 343.75% 1,287.50% 1,005.36% 1,316.07% 100.00%
P/EPS 0.16 77.08 29.47 6.35 1.31 1.37 0.10 36.92% QoQ % -99.79% 161.55% 364.09% 384.73% -4.38% 1,270.00% - Horiz. % 160.00% 77,080.00% 29,470.00% 6,350.00% 1,310.00% 1,370.00% 100.00%
EY 644.46 1.30 3.39 15.76 76.13 73.23 1,034.88 -27.14% QoQ % 49,473.85% -61.65% -78.49% -79.30% 3.96% -92.92% - Horiz. % 62.27% 0.13% 0.33% 1.52% 7.36% 7.08% 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 0.78 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. % 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
Q3 2010.doc 
