[ARK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.49%
YoY- -8.28%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 89,442 96,410 108,928 137,593 116,997 94,294 87,844 1.20%
PBT 2,044 2,946 4,052 -36,339 -49,796 -25,620 -2,216 -
Tax -326 -1,102 -2,416 -209 744 25,620 2,216 -
NP 1,717 1,844 1,636 -36,548 -49,052 0 0 -
-
NP to SH 1,717 1,844 1,636 -36,548 -49,052 -26,252 -5,536 -
-
Tax Rate 15.95% 37.41% 59.62% - - - - -
Total Cost 87,725 94,566 107,292 174,141 166,049 94,294 87,844 -0.09%
-
Net Worth 17,199 1,936,199 16,768 15,868 15,595 39,194 51,199 -51.64%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,199 1,936,199 16,768 15,868 15,595 39,194 51,199 -51.64%
NOSH 39,999 4,610,000 40,900 40,071 39,988 39,993 39,999 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.92% 1.91% 1.50% -26.56% -41.93% 0.00% 0.00% -
ROE 9.98% 0.10% 9.76% -230.32% -314.53% -66.98% -10.81% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 223.61 2.09 266.33 343.37 292.58 235.77 219.61 1.20%
EPS 4.29 0.04 4.00 -9.10 -122.67 -65.64 -13.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.41 0.396 0.39 0.98 1.28 -51.64%
Adjusted Per Share Value based on latest NOSH - 37,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.38 106.04 119.81 151.34 128.68 103.71 96.62 1.20%
EPS 1.89 2.03 1.80 -40.20 -53.95 -28.87 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1892 21.296 0.1844 0.1745 0.1715 0.4311 0.5631 -51.63%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.79 0.51 0.38 0.00 0.00 0.00 0.00 -
P/RPS 0.35 24.39 0.14 0.00 0.00 0.00 0.00 -
P/EPS 18.40 1,275.00 9.50 0.00 0.00 0.00 0.00 -
EY 5.43 0.08 10.53 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.21 0.93 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 -
Price 0.75 0.87 0.37 0.35 0.00 0.00 0.00 -
P/RPS 0.34 41.60 0.14 0.10 0.00 0.00 0.00 -
P/EPS 17.47 2,175.00 9.25 -0.38 0.00 0.00 0.00 -
EY 5.72 0.05 10.81 -260.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.07 0.90 0.88 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