[ARK] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
19-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 115.29%
YoY- 113.26%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 38,773 51,724 66,856 102,468 56,879 45,416 50,550 -16.16%
PBT -104,057 630 1,854 1,156 -12,009 -5,372 -1,124 1929.65%
Tax -7 134 134 136 3,558 -10 -16 -42.28%
NP -104,064 765 1,988 1,292 -8,451 -5,382 -1,140 1910.75%
-
NP to SH -104,064 765 1,988 1,292 -8,451 -5,382 -1,140 1910.75%
-
Tax Rate - -21.27% -7.23% -11.76% - - - -
Total Cost 142,837 50,958 64,868 101,176 65,330 50,798 51,690 96.55%
-
Net Worth -97,576 1,229 1,656 807 9,493 6,492 9,535 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -97,576 1,229 1,656 807 9,493 6,492 9,535 -
NOSH 38,874 40,999 41,416 40,374 41,275 41,193 40,714 -3.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -268.39% 1.48% 2.97% 1.26% -14.86% -11.85% -2.26% -
ROE 0.00% 62.22% 120.00% 160.00% -89.02% -82.91% -11.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 99.74 126.16 161.42 253.79 137.80 110.25 124.16 -13.54%
EPS -252.20 1.87 4.80 3.20 -20.50 -13.07 -2.80 1892.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.51 0.03 0.04 0.02 0.23 0.1576 0.2342 -
Adjusted Per Share Value based on latest NOSH - 40,374
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.85 57.16 73.89 113.24 62.86 50.19 55.87 -16.17%
EPS -115.01 0.85 2.20 1.43 -9.34 -5.95 -1.26 1910.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0784 0.0136 0.0183 0.0089 0.1049 0.0717 0.1054 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.49 0.49 0.49 0.49 0.53 0.28 0.57 -
P/RPS 0.49 0.39 0.30 0.19 0.38 0.25 0.46 4.28%
P/EPS -0.18 26.25 10.21 15.31 -2.59 -2.14 -20.36 -95.68%
EY -546.30 3.81 9.80 6.53 -38.63 -46.67 -4.91 2193.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 16.33 12.25 24.50 2.30 1.78 2.43 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/03/06 19/12/05 19/12/05 19/12/05 11/11/05 17/01/05 30/08/04 -
Price 0.49 0.49 0.49 0.49 0.49 0.60 0.26 -
P/RPS 0.49 0.39 0.30 0.19 0.36 0.54 0.21 75.64%
P/EPS -0.18 26.25 10.21 15.31 -2.39 -4.59 -9.29 -92.73%
EY -546.30 3.81 9.80 6.53 -41.78 -21.78 -10.77 1260.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 16.33 12.25 24.50 2.13 3.81 1.11 -

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