[ARK] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
11-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -57.0%
YoY- -10597.47%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 51,724 66,856 102,468 56,879 45,416 50,550 33,192 34.37%
PBT 630 1,854 1,156 -12,009 -5,372 -1,124 -9,744 -
Tax 134 134 136 3,558 -10 -16 0 -
NP 765 1,988 1,292 -8,451 -5,382 -1,140 -9,744 -
-
NP to SH 765 1,988 1,292 -8,451 -5,382 -1,140 -9,744 -
-
Tax Rate -21.27% -7.23% -11.76% - - - - -
Total Cost 50,958 64,868 101,176 65,330 50,798 51,690 42,936 12.08%
-
Net Worth 1,229 1,656 807 9,493 6,492 9,535 940,874 -98.80%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,229 1,656 807 9,493 6,492 9,535 940,874 -98.80%
NOSH 40,999 41,416 40,374 41,275 41,193 40,714 40,625 0.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.48% 2.97% 1.26% -14.86% -11.85% -2.26% -29.36% -
ROE 62.22% 120.00% 160.00% -89.02% -82.91% -11.96% -1.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 126.16 161.42 253.79 137.80 110.25 124.16 81.70 33.56%
EPS 1.87 4.80 3.20 -20.50 -13.07 -2.80 -24.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.02 0.23 0.1576 0.2342 23.16 -98.80%
Adjusted Per Share Value based on latest NOSH - 41,331
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 57.16 73.89 113.24 62.86 50.19 55.87 36.68 34.37%
EPS 0.85 2.20 1.43 -9.34 -5.95 -1.26 -10.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0183 0.0089 0.1049 0.0717 0.1054 10.3982 -98.79%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.49 0.49 0.53 0.28 0.57 0.99 -
P/RPS 0.39 0.30 0.19 0.38 0.25 0.46 1.21 -52.95%
P/EPS 26.25 10.21 15.31 -2.59 -2.14 -20.36 -4.13 -
EY 3.81 9.80 6.53 -38.63 -46.67 -4.91 -24.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.33 12.25 24.50 2.30 1.78 2.43 0.04 5383.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 19/12/05 19/12/05 19/12/05 11/11/05 17/01/05 30/08/04 31/05/04 -
Price 0.49 0.49 0.49 0.49 0.60 0.26 0.47 -
P/RPS 0.39 0.30 0.19 0.36 0.54 0.21 0.58 -23.22%
P/EPS 26.25 10.21 15.31 -2.39 -4.59 -9.29 -1.96 -
EY 3.81 9.80 6.53 -41.78 -21.78 -10.77 -51.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.33 12.25 24.50 2.13 3.81 1.11 0.02 8600.27%

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