Highlights

[ARK] QoQ TTM Result on 2013-09-30 [#3]

Stock [ARK]: ARK RESOURCES BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     14.91%    YoY -     215.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,902 8,655 9,154 10,362 13,944 14,536 12,833 -21.69%
  QoQ % 2.85% -5.45% -11.66% -25.69% -4.07% 13.27% -
  Horiz. % 69.37% 67.44% 71.33% 80.74% 108.66% 113.27% 100.00%
PBT 101 108 123 131 114 108 92 6.44%
  QoQ % -6.48% -12.20% -6.11% 14.91% 5.56% 17.39% -
  Horiz. % 109.78% 117.39% 133.70% 142.39% 123.91% 117.39% 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 101 108 123 131 114 108 92 6.44%
  QoQ % -6.48% -12.20% -6.11% 14.91% 5.56% 17.39% -
  Horiz. % 109.78% 117.39% 133.70% 142.39% 123.91% 117.39% 100.00%
NP to SH 101 108 123 131 114 108 92 6.44%
  QoQ % -6.48% -12.20% -6.11% 14.91% 5.56% 17.39% -
  Horiz. % 109.78% 117.39% 133.70% 142.39% 123.91% 117.39% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,801 8,547 9,031 10,231 13,830 14,428 12,741 -21.91%
  QoQ % 2.97% -5.36% -11.73% -26.02% -4.14% 13.24% -
  Horiz. % 69.08% 67.08% 70.88% 80.30% 108.55% 113.24% 100.00%
Net Worth 19,433 19,759 22,377 21,862 23,849 22,524 22,163 -8.41%
  QoQ % -1.65% -11.70% 2.36% -8.33% 5.88% 1.63% -
  Horiz. % 87.68% 89.16% 100.97% 98.64% 107.61% 101.63% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 19,433 19,759 22,377 21,862 23,849 22,524 22,163 -8.41%
  QoQ % -1.65% -11.70% 2.36% -8.33% 5.88% 1.63% -
  Horiz. % 87.68% 89.16% 100.97% 98.64% 107.61% 101.63% 100.00%
NOSH 36,666 37,999 42,222 41,250 45,000 42,500 41,818 -8.41%
  QoQ % -3.51% -10.00% 2.36% -8.33% 5.88% 1.63% -
  Horiz. % 87.68% 90.87% 100.97% 98.64% 107.61% 101.63% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.13 % 1.25 % 1.34 % 1.26 % 0.82 % 0.74 % 0.72 % 35.16%
  QoQ % -9.60% -6.72% 6.35% 53.66% 10.81% 2.78% -
  Horiz. % 156.94% 173.61% 186.11% 175.00% 113.89% 102.78% 100.00%
ROE 0.52 % 0.55 % 0.55 % 0.60 % 0.48 % 0.48 % 0.42 % 15.35%
  QoQ % -5.45% 0.00% -8.33% 25.00% 0.00% 14.29% -
  Horiz. % 123.81% 130.95% 130.95% 142.86% 114.29% 114.29% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.28 22.78 21.68 25.12 30.99 34.20 30.69 -14.50%
  QoQ % 6.58% 5.07% -13.69% -18.94% -9.39% 11.44% -
  Horiz. % 79.11% 74.23% 70.64% 81.85% 100.98% 111.44% 100.00%
EPS 0.28 0.28 0.29 0.32 0.25 0.25 0.22 17.49%
  QoQ % 0.00% -3.45% -9.38% 28.00% 0.00% 13.64% -
  Horiz. % 127.27% 127.27% 131.82% 145.45% 113.64% 113.64% 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 0.5300 0.5200 0.5300 0.5300 0.5300 0.5300 0.5300 -
  QoQ % 1.92% -1.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 98.11% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.29 17.78 18.81 21.29 28.65 29.86 26.37 -21.70%
  QoQ % 2.87% -5.48% -11.65% -25.69% -4.05% 13.23% -
  Horiz. % 69.36% 67.43% 71.33% 80.74% 108.65% 113.23% 100.00%
EPS 0.21 0.22 0.25 0.27 0.23 0.22 0.19 6.92%
  QoQ % -4.55% -12.00% -7.41% 17.39% 4.55% 15.79% -
  Horiz. % 110.53% 115.79% 131.58% 142.11% 121.05% 115.79% 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 0.3993 0.4060 0.4598 0.4492 0.4900 0.4628 0.4554 -8.41%
  QoQ % -1.65% -11.70% 2.36% -8.33% 5.88% 1.62% -
  Horiz. % 87.68% 89.15% 100.97% 98.64% 107.60% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.6100 0.2950 0.2800 0.3200 0.4450 0.2800 0.6000 -
P/RPS 2.51 1.30 1.29 1.27 1.44 0.82 1.96 17.98%
  QoQ % 93.08% 0.78% 1.57% -11.81% 75.61% -58.16% -
  Horiz. % 128.06% 66.33% 65.82% 64.80% 73.47% 41.84% 100.00%
P/EPS 221.45 103.80 96.12 100.76 175.66 110.19 272.73 -13.00%
  QoQ % 113.34% 7.99% -4.61% -42.64% 59.42% -59.60% -
  Horiz. % 81.20% 38.06% 35.24% 36.94% 64.41% 40.40% 100.00%
EY 0.45 0.96 1.04 0.99 0.57 0.91 0.37 13.98%
  QoQ % -53.12% -7.69% 5.05% 73.68% -37.36% 145.95% -
  Horiz. % 121.62% 259.46% 281.08% 267.57% 154.05% 245.95% 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 1.15 0.57 0.53 0.60 0.84 0.53 1.13 1.18%
  QoQ % 101.75% 7.55% -11.67% -28.57% 58.49% -53.10% -
  Horiz. % 101.77% 50.44% 46.90% 53.10% 74.34% 46.90% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 22/05/14 26/02/14 28/11/13 30/08/13 21/05/13 20/02/13 -
Price 0.5550 0.4450 0.3500 0.3250 0.2800 0.3200 0.3100 -
P/RPS 2.29 1.95 1.61 1.29 0.90 0.94 1.01 72.85%
  QoQ % 17.44% 21.12% 24.81% 43.33% -4.26% -6.93% -
  Horiz. % 226.73% 193.07% 159.41% 127.72% 89.11% 93.07% 100.00%
P/EPS 201.49 156.57 120.14 102.34 110.53 125.93 140.91 27.01%
  QoQ % 28.69% 30.32% 17.39% -7.41% -12.23% -10.63% -
  Horiz. % 142.99% 111.11% 85.26% 72.63% 78.44% 89.37% 100.00%
EY 0.50 0.64 0.83 0.98 0.90 0.79 0.71 -20.90%
  QoQ % -21.87% -22.89% -15.31% 8.89% 13.92% 11.27% -
  Horiz. % 70.42% 90.14% 116.90% 138.03% 126.76% 111.27% 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 1.05 0.86 0.66 0.61 0.53 0.60 0.58 48.70%
  QoQ % 22.09% 30.30% 8.20% 15.09% -11.67% 3.45% -
  Horiz. % 181.03% 148.28% 113.79% 105.17% 91.38% 103.45% 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.
 


 

112  86  337  1776 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.49+0.01 
 KEYASIC 0.08+0.015 
 UCREST 0.175+0.03 
 LAYHONG 0.52+0.015 
 XINGHE 0.250.00 
 MPAY 0.12+0.01 
 CUSCAPI 0.185+0.01 
 MTAG 0.555+0.015 
 ELSOFT 1.06+0.03 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers