[ARK] YoY Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,567 6,017 6,026 14,397 5,612 6,098 8,569 -13.58% YoY % -40.72% -0.15% -58.14% 156.54% -7.97% -28.84% - Horiz. % 41.63% 70.22% 70.32% 168.01% 65.49% 71.16% 100.00%
PBT -362 133 -1,165 1,036 48 85 46 - YoY % -372.18% 111.42% -212.45% 2,058.33% -43.53% 84.78% - Horiz. % -786.96% 289.13% -2,532.61% 2,252.17% 104.35% 184.78% 100.00%
Tax 0 -5 -2 0 0 0 0 - YoY % 0.00% -150.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 250.00% 100.00% - - - -
NP -362 128 -1,167 1,036 48 85 46 - YoY % -382.81% 110.97% -212.64% 2,058.33% -43.53% 84.78% - Horiz. % -786.96% 278.26% -2,536.96% 2,252.17% 104.35% 184.78% 100.00%
NP to SH -362 128 -1,167 1,036 48 85 46 - YoY % -382.81% 110.97% -212.64% 2,058.33% -43.53% 84.78% - Horiz. % -786.96% 278.26% -2,536.96% 2,252.17% 104.35% 184.78% 100.00%
Tax Rate - % 3.76 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 3,929 5,889 7,193 13,361 5,564 6,013 8,523 -12.10% YoY % -33.28% -18.13% -46.16% 140.13% -7.47% -29.45% - Horiz. % 46.10% 69.10% 84.40% 156.76% 65.28% 70.55% 100.00%
Net Worth 17,035 17,522 18,009 22,460 20,399 21,452 22,163 -4.29% YoY % -2.78% -2.70% -19.82% 10.10% -4.91% -3.21% - Horiz. % 76.86% 79.06% 81.26% 101.34% 92.04% 96.79% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 17,035 17,522 18,009 22,460 20,399 21,452 22,163 -4.29% YoY % -2.78% -2.70% -19.82% 10.10% -4.91% -3.21% - Horiz. % 76.86% 79.06% 81.26% 101.34% 92.04% 96.79% 100.00%
NOSH 48,673 48,673 48,673 45,837 40,000 40,476 41,818 2.56% YoY % 0.00% 0.00% 6.19% 14.59% -1.18% -3.21% - Horiz. % 116.39% 116.39% 116.39% 109.61% 95.65% 96.79% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.15 % 2.13 % -19.37 % 7.20 % 0.86 % 1.39 % 0.54 % - YoY % -576.53% 111.00% -369.03% 737.21% -38.13% 157.41% - Horiz. % -1,879.63% 394.44% -3,587.04% 1,333.33% 159.26% 257.41% 100.00%
ROE -2.12 % 0.73 % -6.48 % 4.61 % 0.24 % 0.40 % 0.21 % - YoY % -390.41% 111.27% -240.56% 1,820.83% -40.00% 90.48% - Horiz. % -1,009.52% 347.62% -3,085.71% 2,195.24% 114.29% 190.48% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.33 12.36 12.38 31.41 14.03 15.07 20.49 -15.74% YoY % -40.70% -0.16% -60.59% 123.88% -6.90% -26.45% - Horiz. % 35.77% 60.32% 60.42% 153.29% 68.47% 73.55% 100.00%
EPS -0.74 0.26 -2.47 2.41 0.12 0.21 0.11 - YoY % -384.62% 110.53% -202.49% 1,908.33% -42.86% 90.91% - Horiz. % -672.73% 236.36% -2,245.45% 2,190.91% 109.09% 190.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3500 0.3600 0.3700 0.4900 0.5100 0.5300 0.5300 -6.68% YoY % -2.78% -2.70% -24.49% -3.92% -3.77% 0.00% - Horiz. % 66.04% 67.92% 69.81% 92.45% 96.23% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.64 9.51 9.52 22.75 8.87 9.64 13.54 -13.58% YoY % -40.69% -0.11% -58.15% 156.48% -7.99% -28.80% - Horiz. % 41.65% 70.24% 70.31% 168.02% 65.51% 71.20% 100.00%
EPS -0.57 0.20 -1.84 1.64 0.08 0.13 0.07 - YoY % -385.00% 110.87% -212.20% 1,950.00% -38.46% 85.71% - Horiz. % -814.29% 285.71% -2,628.57% 2,342.86% 114.29% 185.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2692 0.2769 0.2846 0.3550 0.3224 0.3390 0.3503 -4.29% YoY % -2.78% -2.71% -19.83% 10.11% -4.90% -3.23% - Horiz. % 76.85% 79.05% 81.24% 101.34% 92.04% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3100 0.4100 0.3100 0.3100 0.4500 0.3200 0.3300 -
P/RPS 4.23 3.32 2.50 0.99 3.21 2.12 1.61 17.46% YoY % 27.41% 32.80% 152.53% -69.16% 51.42% 31.68% - Horiz. % 262.73% 206.21% 155.28% 61.49% 199.38% 131.68% 100.00%
P/EPS -41.68 155.91 -12.93 13.72 375.00 152.38 300.00 - YoY % -126.73% 1,305.80% -194.24% -96.34% 146.10% -49.21% - Horiz. % -13.89% 51.97% -4.31% 4.57% 125.00% 50.79% 100.00%
EY -2.40 0.64 -7.73 7.29 0.27 0.66 0.33 - YoY % -475.00% 108.28% -206.04% 2,600.00% -59.09% 100.00% - Horiz. % -727.27% 193.94% -2,342.42% 2,209.09% 81.82% 200.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 1.14 0.84 0.63 0.88 0.60 0.62 6.21% YoY % -21.93% 35.71% 33.33% -28.41% 46.67% -3.23% - Horiz. % 143.55% 183.87% 135.48% 101.61% 141.94% 96.77% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 17/11/17 28/11/16 26/11/15 26/11/14 28/11/13 28/11/12 -
Price 0.4600 0.4700 0.2900 0.4250 0.5200 0.3250 0.3500 -
P/RPS 6.28 3.80 2.34 1.35 3.71 2.16 1.71 24.20% YoY % 65.26% 62.39% 73.33% -63.61% 71.76% 26.32% - Horiz. % 367.25% 222.22% 136.84% 78.95% 216.96% 126.32% 100.00%
P/EPS -61.85 178.72 -12.10 18.80 433.33 154.76 318.18 - YoY % -134.61% 1,577.02% -164.36% -95.66% 180.00% -51.36% - Horiz. % -19.44% 56.17% -3.80% 5.91% 136.19% 48.64% 100.00%
EY -1.62 0.56 -8.27 5.32 0.23 0.65 0.31 - YoY % -389.29% 106.77% -255.45% 2,213.04% -64.62% 109.68% - Horiz. % -522.58% 180.65% -2,667.74% 1,716.13% 74.19% 209.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.31 1.31 0.78 0.87 1.02 0.61 0.66 12.10% YoY % 0.00% 67.95% -10.34% -14.71% 67.21% -7.58% - Horiz. % 198.48% 198.48% 118.18% 131.82% 154.55% 92.42% 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
ARK - Q3 Results.pdf 
