[ARK] YoY TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,357 7,004 6,292 11,937 14,346 8,902 13,944 -31.10% YoY % -80.63% 11.32% -47.29% -16.79% 61.15% -36.16% - Horiz. % 9.73% 50.23% 45.12% 85.61% 102.88% 63.84% 100.00%
PBT -3,424 151 -1,439 -716 730 101 114 - YoY % -2,367.55% 110.49% -100.98% -198.08% 622.77% -11.40% - Horiz. % -3,003.51% 132.46% -1,262.28% -628.07% 640.35% 88.60% 100.00%
Tax 0 -1 -6 0 0 0 0 - YoY % 0.00% 83.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% 16.67% 100.00% - - - -
NP -3,424 150 -1,445 -716 730 101 114 - YoY % -2,382.67% 110.38% -101.82% -198.08% 622.77% -11.40% - Horiz. % -3,003.51% 131.58% -1,267.54% -628.07% 640.35% 88.60% 100.00%
NP to SH -3,424 150 -1,445 -716 730 101 114 - YoY % -2,382.67% 110.38% -101.82% -198.08% 622.77% -11.40% - Horiz. % -3,003.51% 131.58% -1,267.54% -628.07% 640.35% 88.60% 100.00%
Tax Rate - % 0.66 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 4,781 6,854 7,737 12,653 13,616 8,801 13,830 -15.62% YoY % -30.25% -11.41% -38.85% -7.07% 54.71% -36.36% - Horiz. % 34.57% 49.56% 55.94% 91.49% 98.45% 63.64% 100.00%
Net Worth 13,628 17,522 17,522 18,495 21,571 19,433 23,849 -8.56% YoY % -22.22% 0.00% -5.26% -14.26% 11.00% -18.52% - Horiz. % 57.14% 73.47% 73.47% 77.55% 90.45% 81.48% 100.00%
Dividend 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 13,628 17,522 17,522 18,495 21,571 19,433 23,849 -8.56% YoY % -22.22% 0.00% -5.26% -14.26% 11.00% -18.52% - Horiz. % 57.14% 73.47% 73.47% 77.55% 90.45% 81.48% 100.00%
NOSH 48,673 48,673 48,673 48,673 43,142 36,666 45,000 1.26% YoY % 0.00% 0.00% 0.00% 12.82% 17.66% -18.52% - Horiz. % 108.16% 108.16% 108.16% 108.16% 95.87% 81.48% 100.00%
Ratio Analysis 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -252.32 % 2.14 % -22.97 % -6.00 % 5.09 % 1.13 % 0.82 % - YoY % -11,890.65% 109.32% -282.83% -217.88% 350.44% 37.80% - Horiz. % -30,770.73% 260.98% -2,801.22% -731.71% 620.73% 137.80% 100.00%
ROE -25.12 % 0.86 % -8.25 % -3.87 % 3.38 % 0.52 % 0.48 % - YoY % -3,020.93% 110.42% -113.18% -214.50% 550.00% 8.33% - Horiz. % -5,233.33% 179.17% -1,718.75% -806.25% 704.17% 108.33% 100.00%
Per Share 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.79 14.39 12.93 24.52 33.25 24.28 30.99 -31.95% YoY % -80.61% 11.29% -47.27% -26.26% 36.94% -21.65% - Horiz. % 9.00% 46.43% 41.72% 79.12% 107.29% 78.35% 100.00%
EPS -7.03 0.31 -2.97 -1.47 1.69 0.28 0.25 - YoY % -2,367.74% 110.44% -102.04% -186.98% 503.57% 12.00% - Horiz. % -2,812.00% 124.00% -1,188.00% -588.00% 676.00% 112.00% 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 0.2800 0.3600 0.3600 0.3800 0.5000 0.5300 0.5300 -9.70% YoY % -22.22% 0.00% -5.26% -24.00% -5.66% 0.00% - Horiz. % 52.83% 67.92% 67.92% 71.70% 94.34% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 63,275 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 2.14 11.07 9.94 18.87 22.67 14.07 22.04 -31.12% YoY % -80.67% 11.37% -47.32% -16.76% 61.12% -36.16% - Horiz. % 9.71% 50.23% 45.10% 85.62% 102.86% 63.84% 100.00%
EPS -5.41 0.24 -2.28 -1.13 1.15 0.16 0.18 - YoY % -2,354.17% 110.53% -101.77% -198.26% 618.75% -11.11% - Horiz. % -3,005.56% 133.33% -1,266.67% -627.78% 638.89% 88.89% 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 0.2154 0.2769 0.2769 0.2923 0.3409 0.3071 0.3769 -8.56% YoY % -22.21% 0.00% -5.27% -14.26% 11.01% -18.52% - Horiz. % 57.15% 73.47% 73.47% 77.55% 90.45% 81.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2700 0.2900 0.4900 0.3050 0.4400 0.6100 0.4450 -
P/RPS 9.68 2.02 3.79 1.24 1.32 2.51 1.44 35.61% YoY % 379.21% -46.70% 205.65% -6.06% -47.41% 74.31% - Horiz. % 672.22% 140.28% 263.19% 86.11% 91.67% 174.31% 100.00%
P/EPS -3.84 94.10 -16.51 -20.73 26.00 221.45 175.66 - YoY % -104.08% 669.96% 20.36% -179.73% -88.26% 26.07% - Horiz. % -2.19% 53.57% -9.40% -11.80% 14.80% 126.07% 100.00%
EY -26.05 1.06 -6.06 -4.82 3.85 0.45 0.57 - YoY % -2,557.55% 117.49% -25.73% -225.19% 755.56% -21.05% - Horiz. % -4,570.18% 185.96% -1,063.16% -845.61% 675.44% 78.95% 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 0.96 0.81 1.36 0.80 0.88 1.15 0.84 2.16% YoY % 18.52% -40.44% 70.00% -9.09% -23.48% 36.90% - Horiz. % 114.29% 96.43% 161.90% 95.24% 104.76% 136.90% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/11/19 21/08/18 29/08/17 26/08/16 26/08/15 27/08/14 30/08/13 -
Price 0.2700 0.3000 0.4600 0.3250 0.3500 0.5550 0.2800 -
P/RPS 9.68 2.08 3.56 1.33 1.05 2.29 0.90 46.20% YoY % 365.38% -41.57% 167.67% 26.67% -54.15% 154.44% - Horiz. % 1,075.56% 231.11% 395.56% 147.78% 116.67% 254.44% 100.00%
P/EPS -3.84 97.35 -15.49 -22.09 20.68 201.49 110.53 - YoY % -103.94% 728.47% 29.88% -206.82% -89.74% 82.29% - Horiz. % -3.47% 88.08% -14.01% -19.99% 18.71% 182.29% 100.00%
EY -26.05 1.03 -6.45 -4.53 4.83 0.50 0.90 - YoY % -2,629.13% 115.97% -42.38% -193.79% 866.00% -44.44% - Horiz. % -2,894.44% 114.44% -716.67% -503.33% 536.67% 55.56% 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 0.96 0.83 1.28 0.86 0.70 1.05 0.53 9.96% YoY % 15.66% -35.16% 48.84% 22.86% -33.33% 98.11% - Horiz. % 181.13% 156.60% 241.51% 162.26% 132.08% 198.11% 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
BOD-Q2 2016 (2).pdf 
