Highlights

[ARK] QoQ TTM Result on 2013-12-31 [#4]

Stock [ARK]: ARK RESOURCES BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -6.11%    YoY -     33.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,668 8,902 8,655 9,154 10,362 13,944 14,536 -29.13%
  QoQ % -2.63% 2.85% -5.45% -11.66% -25.69% -4.07% -
  Horiz. % 59.63% 61.24% 59.54% 62.97% 71.29% 95.93% 100.00%
PBT 86 101 108 123 131 114 108 -14.08%
  QoQ % -14.85% -6.48% -12.20% -6.11% 14.91% 5.56% -
  Horiz. % 79.63% 93.52% 100.00% 113.89% 121.30% 105.56% 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 86 101 108 123 131 114 108 -14.08%
  QoQ % -14.85% -6.48% -12.20% -6.11% 14.91% 5.56% -
  Horiz. % 79.63% 93.52% 100.00% 113.89% 121.30% 105.56% 100.00%
NP to SH 86 101 108 123 131 114 108 -14.08%
  QoQ % -14.85% -6.48% -12.20% -6.11% 14.91% 5.56% -
  Horiz. % 79.63% 93.52% 100.00% 113.89% 121.30% 105.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,582 8,801 8,547 9,031 10,231 13,830 14,428 -29.25%
  QoQ % -2.49% 2.97% -5.36% -11.73% -26.02% -4.14% -
  Horiz. % 59.48% 61.00% 59.24% 62.59% 70.91% 95.86% 100.00%
Net Worth 22,950 19,433 19,759 22,377 21,862 23,849 22,524 1.25%
  QoQ % 18.10% -1.65% -11.70% 2.36% -8.33% 5.88% -
  Horiz. % 101.89% 86.27% 87.72% 99.35% 97.06% 105.88% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 22,950 19,433 19,759 22,377 21,862 23,849 22,524 1.25%
  QoQ % 18.10% -1.65% -11.70% 2.36% -8.33% 5.88% -
  Horiz. % 101.89% 86.27% 87.72% 99.35% 97.06% 105.88% 100.00%
NOSH 45,000 36,666 37,999 42,222 41,250 45,000 42,500 3.88%
  QoQ % 22.73% -3.51% -10.00% 2.36% -8.33% 5.88% -
  Horiz. % 105.88% 86.27% 89.41% 99.35% 97.06% 105.88% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.99 % 1.13 % 1.25 % 1.34 % 1.26 % 0.82 % 0.74 % 21.39%
  QoQ % -12.39% -9.60% -6.72% 6.35% 53.66% 10.81% -
  Horiz. % 133.78% 152.70% 168.92% 181.08% 170.27% 110.81% 100.00%
ROE 0.37 % 0.52 % 0.55 % 0.55 % 0.60 % 0.48 % 0.48 % -15.92%
  QoQ % -28.85% -5.45% 0.00% -8.33% 25.00% 0.00% -
  Horiz. % 77.08% 108.33% 114.58% 114.58% 125.00% 100.00% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.26 24.28 22.78 21.68 25.12 30.99 34.20 -31.78%
  QoQ % -20.68% 6.58% 5.07% -13.69% -18.94% -9.39% -
  Horiz. % 56.32% 70.99% 66.61% 63.39% 73.45% 90.61% 100.00%
EPS 0.19 0.28 0.28 0.29 0.32 0.25 0.25 -16.71%
  QoQ % -32.14% 0.00% -3.45% -9.38% 28.00% 0.00% -
  Horiz. % 76.00% 112.00% 112.00% 116.00% 128.00% 100.00% 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 0.5100 0.5300 0.5200 0.5300 0.5300 0.5300 0.5300 -2.53%
  QoQ % -3.77% 1.92% -1.89% 0.00% 0.00% 0.00% -
  Horiz. % 96.23% 100.00% 98.11% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.81 18.29 17.78 18.81 21.29 28.65 29.86 -29.12%
  QoQ % -2.62% 2.87% -5.48% -11.65% -25.69% -4.05% -
  Horiz. % 59.65% 61.25% 59.54% 62.99% 71.30% 95.95% 100.00%
EPS 0.18 0.21 0.22 0.25 0.27 0.23 0.22 -12.51%
  QoQ % -14.29% -4.55% -12.00% -7.41% 17.39% 4.55% -
  Horiz. % 81.82% 95.45% 100.00% 113.64% 122.73% 104.55% 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 0.4715 0.3993 0.4060 0.4598 0.4492 0.4900 0.4628 1.25%
  QoQ % 18.08% -1.65% -11.70% 2.36% -8.33% 5.88% -
  Horiz. % 101.88% 86.28% 87.73% 99.35% 97.06% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.4500 0.6100 0.2950 0.2800 0.3200 0.4450 0.2800 -
P/RPS 2.34 2.51 1.30 1.29 1.27 1.44 0.82 101.06%
  QoQ % -6.77% 93.08% 0.78% 1.57% -11.81% 75.61% -
  Horiz. % 285.37% 306.10% 158.54% 157.32% 154.88% 175.61% 100.00%
P/EPS 235.47 221.45 103.80 96.12 100.76 175.66 110.19 65.83%
  QoQ % 6.33% 113.34% 7.99% -4.61% -42.64% 59.42% -
  Horiz. % 213.69% 200.97% 94.20% 87.23% 91.44% 159.42% 100.00%
EY 0.42 0.45 0.96 1.04 0.99 0.57 0.91 -40.25%
  QoQ % -6.67% -53.12% -7.69% 5.05% 73.68% -37.36% -
  Horiz. % 46.15% 49.45% 105.49% 114.29% 108.79% 62.64% 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 0.88 1.15 0.57 0.53 0.60 0.84 0.53 40.18%
  QoQ % -23.48% 101.75% 7.55% -11.67% -28.57% 58.49% -
  Horiz. % 166.04% 216.98% 107.55% 100.00% 113.21% 158.49% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 22/05/14 26/02/14 28/11/13 30/08/13 21/05/13 -
Price 0.5200 0.5550 0.4450 0.3500 0.3250 0.2800 0.3200 -
P/RPS 2.70 2.29 1.95 1.61 1.29 0.90 0.94 101.94%
  QoQ % 17.90% 17.44% 21.12% 24.81% 43.33% -4.26% -
  Horiz. % 287.23% 243.62% 207.45% 171.28% 137.23% 95.74% 100.00%
P/EPS 272.09 201.49 156.57 120.14 102.34 110.53 125.93 67.05%
  QoQ % 35.04% 28.69% 30.32% 17.39% -7.41% -12.23% -
  Horiz. % 216.06% 160.00% 124.33% 95.40% 81.27% 87.77% 100.00%
EY 0.37 0.50 0.64 0.83 0.98 0.90 0.79 -39.66%
  QoQ % -26.00% -21.87% -22.89% -15.31% 8.89% 13.92% -
  Horiz. % 46.84% 63.29% 81.01% 105.06% 124.05% 113.92% 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 1.02 1.05 0.86 0.66 0.61 0.53 0.60 42.39%
  QoQ % -2.86% 22.09% 30.30% 8.20% 15.09% -11.67% -
  Horiz. % 170.00% 175.00% 143.33% 110.00% 101.67% 88.33% 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.
 


 

376  306  545  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.44+0.03 
 GPACKET-WB 0.32+0.01 
 MESTRON 0.145+0.025 
 HSI-H8B 0.185-0.04 
 MYEG 1.25-0.15 
 SAPNRG 0.275+0.005 
 KNM 0.445+0.005 
 HSI-C7F 0.37+0.04 
 HSI-H8E 0.19-0.02 
 PERDANA 0.395+0.015 
Partners & Brokers