Highlights

[ARK] QoQ TTM Result on 2013-03-31 [#1]

Stock [ARK]: ARK RESOURCES BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     17.39%    YoY -     -99.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,154 10,362 13,944 14,536 12,833 8,874 6,220 29.29%
  QoQ % -11.66% -25.69% -4.07% 13.27% 44.61% 42.67% -
  Horiz. % 147.17% 166.59% 224.18% 233.70% 206.32% 142.67% 100.00%
PBT 123 131 114 108 92 -113 1,441 -80.53%
  QoQ % -6.11% 14.91% 5.56% 17.39% 181.42% -107.84% -
  Horiz. % 8.54% 9.09% 7.91% 7.49% 6.38% -7.84% 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 123 131 114 108 92 -113 1,441 -80.53%
  QoQ % -6.11% 14.91% 5.56% 17.39% 181.42% -107.84% -
  Horiz. % 8.54% 9.09% 7.91% 7.49% 6.38% -7.84% 100.00%
NP to SH 123 131 114 108 92 -113 1,441 -80.53%
  QoQ % -6.11% 14.91% 5.56% 17.39% 181.42% -107.84% -
  Horiz. % 8.54% 9.09% 7.91% 7.49% 6.38% -7.84% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 9,031 10,231 13,830 14,428 12,741 8,987 4,779 52.67%
  QoQ % -11.73% -26.02% -4.14% 13.24% 41.77% 88.05% -
  Horiz. % 188.97% 214.08% 289.39% 301.90% 266.60% 188.05% 100.00%
Net Worth 22,377 21,862 23,849 22,524 22,163 21,199 21,199 3.66%
  QoQ % 2.36% -8.33% 5.88% 1.63% 4.55% 0.00% -
  Horiz. % 105.56% 103.12% 112.50% 106.25% 104.55% 100.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 22,377 21,862 23,849 22,524 22,163 21,199 21,199 3.66%
  QoQ % 2.36% -8.33% 5.88% 1.63% 4.55% 0.00% -
  Horiz. % 105.56% 103.12% 112.50% 106.25% 104.55% 100.00% 100.00%
NOSH 42,222 41,250 45,000 42,500 41,818 40,000 40,000 3.66%
  QoQ % 2.36% -8.33% 5.88% 1.63% 4.55% 0.00% -
  Horiz. % 105.56% 103.12% 112.50% 106.25% 104.55% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.34 % 1.26 % 0.82 % 0.74 % 0.72 % -1.27 % 23.17 % -84.97%
  QoQ % 6.35% 53.66% 10.81% 2.78% 156.69% -105.48% -
  Horiz. % 5.78% 5.44% 3.54% 3.19% 3.11% -5.48% 100.00%
ROE 0.55 % 0.60 % 0.48 % 0.48 % 0.42 % -0.53 % 6.80 % -81.21%
  QoQ % -8.33% 25.00% 0.00% 14.29% 179.25% -107.79% -
  Horiz. % 8.09% 8.82% 7.06% 7.06% 6.18% -7.79% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.68 25.12 30.99 34.20 30.69 22.19 15.55 24.73%
  QoQ % -13.69% -18.94% -9.39% 11.44% 38.31% 42.70% -
  Horiz. % 139.42% 161.54% 199.29% 219.94% 197.36% 142.70% 100.00%
EPS 0.29 0.32 0.25 0.25 0.22 -0.28 3.60 -81.26%
  QoQ % -9.38% 28.00% 0.00% 13.64% 178.57% -107.78% -
  Horiz. % 8.06% 8.89% 6.94% 6.94% 6.11% -7.78% 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 0.5300 0.5300 0.5300 0.5300 0.5300 0.5300 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 48,673
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.81 21.29 28.65 29.86 26.37 18.23 12.78 29.30%
  QoQ % -11.65% -25.69% -4.05% 13.23% 44.65% 42.64% -
  Horiz. % 147.18% 166.59% 224.18% 233.65% 206.34% 142.64% 100.00%
EPS 0.25 0.27 0.23 0.22 0.19 -0.23 2.96 -80.66%
  QoQ % -7.41% 17.39% 4.55% 15.79% 182.61% -107.77% -
  Horiz. % 8.45% 9.12% 7.77% 7.43% 6.42% -7.77% 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 0.4598 0.4492 0.4900 0.4628 0.4554 0.4356 0.4356 3.66%
  QoQ % 2.36% -8.33% 5.88% 1.62% 4.55% 0.00% -
  Horiz. % 105.56% 103.12% 112.49% 106.24% 104.55% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.2800 0.3200 0.4450 0.2800 0.6000 0.3300 0.3600 -
P/RPS 1.29 1.27 1.44 0.82 1.96 1.49 2.32 -32.31%
  QoQ % 1.57% -11.81% 75.61% -58.16% 31.54% -35.78% -
  Horiz. % 55.60% 54.74% 62.07% 35.34% 84.48% 64.22% 100.00%
P/EPS 96.12 100.76 175.66 110.19 272.73 -116.81 9.99 350.51%
  QoQ % -4.61% -42.64% 59.42% -59.60% 333.48% -1,269.27% -
  Horiz. % 962.16% 1,008.61% 1,758.36% 1,103.00% 2,730.03% -1,169.27% 100.00%
EY 1.04 0.99 0.57 0.91 0.37 -0.86 10.01 -77.81%
  QoQ % 5.05% 73.68% -37.36% 145.95% 143.02% -108.59% -
  Horiz. % 10.39% 9.89% 5.69% 9.09% 3.70% -8.59% 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 0.53 0.60 0.84 0.53 1.13 0.62 0.68 -15.27%
  QoQ % -11.67% -28.57% 58.49% -53.10% 82.26% -8.82% -
  Horiz. % 77.94% 88.24% 123.53% 77.94% 166.18% 91.18% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 30/08/13 21/05/13 20/02/13 28/11/12 28/08/12 -
Price 0.3500 0.3250 0.2800 0.3200 0.3100 0.3500 0.3700 -
P/RPS 1.61 1.29 0.90 0.94 1.01 1.58 2.38 -22.88%
  QoQ % 24.81% 43.33% -4.26% -6.93% -36.08% -33.61% -
  Horiz. % 67.65% 54.20% 37.82% 39.50% 42.44% 66.39% 100.00%
P/EPS 120.14 102.34 110.53 125.93 140.91 -123.89 10.27 413.02%
  QoQ % 17.39% -7.41% -12.23% -10.63% 213.74% -1,306.33% -
  Horiz. % 1,169.81% 996.49% 1,076.24% 1,226.19% 1,372.05% -1,206.33% 100.00%
EY 0.83 0.98 0.90 0.79 0.71 -0.81 9.74 -80.55%
  QoQ % -15.31% 8.89% 13.92% 11.27% 187.65% -108.32% -
  Horiz. % 8.52% 10.06% 9.24% 8.11% 7.29% -8.32% 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 0.66 0.61 0.53 0.60 0.58 0.66 0.70 -3.84%
  QoQ % 8.20% 15.09% -11.67% 3.45% -12.12% -5.71% -
  Horiz. % 94.29% 87.14% 75.71% 85.71% 82.86% 94.29% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers