[ARK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -16.08%
YoY- -11745.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,546 5,688 60,304 76,874 109,354 40,060 38,773 -45.71%
PBT 177,152 -19,192 -96,359 -86,198 -76,780 24,224 -104,057 -
Tax 0 0 -477 -2,929 0 0 -7 -
NP 177,152 -19,192 -96,836 -89,128 -76,780 24,224 -104,064 -
-
NP to SH 177,152 -19,192 -96,836 -89,128 -76,780 24,224 -104,064 -
-
Tax Rate 0.00% - - - - 0.00% - -
Total Cost -161,606 24,880 157,140 166,002 186,134 15,836 142,837 -
-
Net Worth -113,093 -207,223 -200,606 -170,416 -142,001 -97,637 -97,576 10.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth -113,093 -207,223 -200,606 -170,416 -142,001 -97,637 -97,576 10.36%
NOSH 41,274 41,362 41,277 41,262 41,279 41,197 38,874 4.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1,139.53% -337.41% -160.58% -115.94% -70.21% 60.47% -268.39% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.66 13.75 146.10 186.30 264.91 97.24 99.74 -47.85%
EPS 429.20 -46.40 -234.60 -216.00 -186.00 58.80 -252.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.74 -5.01 -4.86 -4.13 -3.44 -2.37 -2.51 6.03%
Adjusted Per Share Value based on latest NOSH - 41,240
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.18 6.29 66.65 84.96 120.85 44.27 42.85 -45.71%
EPS 195.78 -21.21 -107.02 -98.50 -84.85 26.77 -115.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.2499 -2.2902 -2.217 -1.8834 -1.5694 -1.0791 -1.0784 10.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.49 0.49 0.49 0.49 0.49 0.49 0.49 -
P/RPS 1.30 3.56 0.34 0.26 0.18 0.50 0.49 91.98%
P/EPS 0.11 -1.06 -0.21 -0.23 -0.26 0.83 -0.18 -
EY 875.92 -94.69 -478.78 -440.82 -379.59 120.00 -546.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 18/07/06 23/03/06 -
Price 0.49 0.49 0.49 0.49 0.49 0.49 0.49 -
P/RPS 1.30 3.56 0.34 0.26 0.18 0.50 0.49 91.98%
P/EPS 0.11 -1.06 -0.21 -0.23 -0.26 0.83 -0.18 -
EY 875.92 -94.69 -478.78 -440.82 -379.59 120.00 -546.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment