[ARK] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
18-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 105.82%
YoY- 1774.92%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 60,304 57,656 54,677 10,015 38,773 38,793 33,428 48.03%
PBT -96,359 -64,649 -38,390 6,056 -104,057 473 927 -
Tax -477 -2,197 0 0 -7 101 67 -
NP -96,836 -66,846 -38,390 6,056 -104,064 574 994 -
-
NP to SH -96,836 -66,846 -38,390 6,056 -104,064 574 994 -
-
Tax Rate - - - 0.00% - -21.35% -7.23% -
Total Cost 157,140 124,502 93,067 3,959 142,837 38,219 32,434 185.50%
-
Net Worth -200,606 -170,416 -142,001 -97,637 -97,576 1,229 1,656 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -200,606 -170,416 -142,001 -97,637 -97,576 1,229 1,656 -
NOSH 41,277 41,262 41,279 41,197 38,874 41,000 41,416 -0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -160.58% -115.94% -70.21% 60.47% -268.39% 1.48% 2.97% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 46.67% 60.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 146.10 139.73 132.46 24.31 99.74 94.62 80.71 48.36%
EPS -234.60 -162.00 -93.00 14.70 -252.20 1.40 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.86 -4.13 -3.44 -2.37 -2.51 0.03 0.04 -
Adjusted Per Share Value based on latest NOSH - 41,197
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.33 63.42 60.14 11.02 42.65 42.67 36.77 48.02%
EPS -106.51 -73.52 -42.22 6.66 -114.46 0.63 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.2064 -1.8744 -1.5619 -1.0739 -1.0732 0.0135 0.0182 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.49 0.49 0.49 0.49 0.49 0.49 0.49 -
P/RPS 0.34 0.35 0.37 2.02 0.49 0.52 0.61 -32.20%
P/EPS -0.21 -0.30 -0.53 3.33 -0.18 35.00 20.42 -
EY -478.78 -330.61 -189.80 30.00 -546.30 2.86 4.90 -
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 16.33 12.25 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 18/07/06 23/03/06 19/12/05 19/12/05 -
Price 0.49 0.49 0.49 0.49 0.49 0.49 0.49 -
P/RPS 0.34 0.35 0.37 2.02 0.49 0.52 0.61 -32.20%
P/EPS -0.21 -0.30 -0.53 3.33 -0.18 35.00 20.42 -
EY -478.78 -330.61 -189.80 30.00 -546.30 2.86 4.90 -
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 16.33 12.25 -

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