[ARK] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -18229.62%
YoY- -1131.38%
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 57,656 54,677 10,015 38,773 38,793 33,428 25,617 71.65%
PBT -64,649 -38,390 6,056 -104,057 473 927 289 -
Tax -2,197 0 0 -7 101 67 34 -
NP -66,846 -38,390 6,056 -104,064 574 994 323 -
-
NP to SH -66,846 -38,390 6,056 -104,064 574 994 323 -
-
Tax Rate - - 0.00% - -21.35% -7.23% -11.76% -
Total Cost 124,502 93,067 3,959 142,837 38,219 32,434 25,294 189.08%
-
Net Worth -170,416 -142,001 -97,637 -97,576 1,229 1,656 807 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth -170,416 -142,001 -97,637 -97,576 1,229 1,656 807 -
NOSH 41,262 41,279 41,197 38,874 41,000 41,416 40,374 1.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -115.94% -70.21% 60.47% -268.39% 1.48% 2.97% 1.26% -
ROE 0.00% 0.00% 0.00% 0.00% 46.67% 60.00% 40.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 139.73 132.46 24.31 99.74 94.62 80.71 63.45 69.18%
EPS -162.00 -93.00 14.70 -252.20 1.40 2.40 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.13 -3.44 -2.37 -2.51 0.03 0.04 0.02 -
Adjusted Per Share Value based on latest NOSH - 42,142
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.72 60.43 11.07 42.85 42.87 36.94 28.31 71.66%
EPS -73.88 -42.43 6.69 -115.01 0.63 1.10 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.8834 -1.5694 -1.0791 -1.0784 0.0136 0.0183 0.0089 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.49 0.49 0.49 0.49 0.49 0.49 -
P/RPS 0.35 0.37 2.02 0.49 0.52 0.61 0.77 -40.85%
P/EPS -0.30 -0.53 3.33 -0.18 35.00 20.42 61.25 -
EY -330.61 -189.80 30.00 -546.30 2.86 4.90 1.63 -
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 16.33 12.25 24.50 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 18/07/06 23/03/06 19/12/05 19/12/05 19/12/05 -
Price 0.49 0.49 0.49 0.49 0.49 0.49 0.49 -
P/RPS 0.35 0.37 2.02 0.49 0.52 0.61 0.77 -40.85%
P/EPS -0.30 -0.53 3.33 -0.18 35.00 20.42 61.25 -
EY -330.61 -189.80 30.00 -546.30 2.86 4.90 1.63 -
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 16.33 12.25 24.50 -

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