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 - 63,275
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.07 13.68 14.47 16.38 22.04 22.97 20.28 -21.68%
  QoQ % 2.85% -5.46% -11.66% -25.68% -4.05% 13.26% -
  Horiz. % 69.38% 67.46% 71.35% 80.77% 108.68% 113.26% 100.00%
EPS 0.16 0.17 0.19 0.21 0.18 0.17 0.15 4.41%
  QoQ % -5.88% -10.53% -9.52% 16.67% 5.88% 13.33% -
  Horiz. % 106.67% 113.33% 126.67% 140.00% 120.00% 113.33% 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 0.3071 0.3123 0.3537 0.3455 0.3769 0.3560 0.3503 -8.42%
  QoQ % -1.67% -11.70% 2.37% -8.33% 5.87% 1.63% -
  Horiz. % 87.67% 89.15% 100.97% 98.63% 107.59% 101.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.060.00 
 KOTRA 3.100.00 
 UCREST 0.170.00 
 PUC 0.150.00 
 WILLOW 0.4650.00 
 EAH-WE 0.0050.00 
 IRIS 0.1550.00 
 BTECH 0.240.00 
 3A 0.800.00 
 FGV-C89 0.0050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers