[ARKA] QoQ Cumulative Quarter Result on 31-Aug-2004 [#1]

Stock

[ARKA] ARKA BERHAD

Announcement Date

26-Oct-2004

Admission Sponsor

Sponsor

Financial Year

31-May-2005

Quarter

31-Aug-2004 [#1]

Profit Trend

QoQ- 89.14%

YoY- 46.08%

Quarter Report

FY2005 Q1 (31.8.04).pdf

Latest QR

Upcoming QR

ARKA's Result

ARKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Cumulative Result
Revenue	43,799	32,466	22,286	11,347	50,192	35,000	22,939	53.84%
YoY %	34.91%	45.68%	96.40%	-77.39%	43.41%	52.58%	-	-
Horiz. %	190.94%	141.53%	97.15%	49.47%	218.81%	152.58%	100.00%	-
PBT	-2,597	-2,100	-892	-577	-4,217	-1,884	-1,396	51.20%
YoY %	-23.67%	-135.43%	-54.59%	86.32%	-123.83%	-34.96%	-	-
Horiz. %	186.03%	150.43%	63.90%	41.33%	302.08%	134.96%	100.00%	-
Tax	110	446	320	171	480	461	278	-46.07%
YoY %	-75.34%	39.38%	87.13%	-64.38%	4.12%	65.83%	-	-
Horiz. %	39.57%	160.43%	115.11%	61.51%	172.66%	165.83%	100.00%	-
NP	-2,487	-1,654	-572	-406	-3,737	-1,423	-1,118	70.32%
YoY %	-50.36%	-189.16%	-40.89%	89.14%	-162.61%	-27.28%	-	-
Horiz. %	222.45%	147.94%	51.16%	36.31%	334.26%	127.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,487	-1,654	-572	-406	-3,737	-1,423	-1,118	70.32%
YoY %	-50.36%	-189.16%	-40.89%	89.14%	-162.61%	-27.28%	-	-
Horiz. %	222.45%	147.94%	51.16%	36.31%	334.26%	127.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	46,286	34,120	22,858	11,753	53,929	36,423	24,057	54.63%
YoY %	35.66%	49.27%	94.49%	-78.21%	48.06%	51.40%	-	-
Horiz. %	192.40%	141.83%	95.02%	48.85%	224.17%	151.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	17,101	17,990	19,163	19,140	19,424	20,576	20,853	-12.37%
YoY %	-4.94%	-6.12%	0.12%	-1.46%	-5.60%	-1.33%	-	-
Horiz. %	82.01%	86.27%	91.90%	91.79%	93.15%	98.67%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Equity
Net Worth	17,101	17,990	19,163	19,140	19,424	20,576	20,853	-12.37%
YoY %	-4.94%	-6.12%	0.12%	-1.46%	-5.60%	-1.33%	-	-
Horiz. %	82.01%	86.27%	91.90%	91.79%	93.15%	98.67%	100.00%	-
NOSH	28,986	29,017	29,035	29,000	28,991	28,981	28,963	0.05%
YoY %	-0.11%	-0.06%	0.12%	0.03%	0.03%	0.06%	-	-
Horiz. %	100.08%	100.19%	100.25%	100.13%	100.10%	100.06%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Ratio Analysis
NP Margin	-5.68%	-5.09%	-2.57%	-3.58%	-7.45%	-4.07%	-4.87%	-
YoY %	-11.59%	-98.05%	28.21%	51.95%	-83.05%	16.43%	-	-
Horiz. %	116.63%	104.52%	52.77%	73.51%	152.98%	83.57%	100.00%	-
ROE	-14.54%	-9.19%	-2.98%	-2.12%	-19.24%	-6.92%	-5.36%	-
YoY %	-58.22%	-208.39%	-40.57%	88.98%	-178.03%	-29.10%	-	-
Horiz. %	271.27%	171.46%	55.60%	39.55%	358.96%	129.10%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Per Share
RPS	151.10	111.88	76.75	39.13	173.13	120.77	79.20	53.76%
YoY %	35.06%	45.77%	96.14%	-77.40%	43.36%	52.49%	-	-
Horiz. %	190.78%	141.26%	96.91%	49.41%	218.60%	152.49%	100.00%	-
EPS	-8.58	-5.70	-1.97	-1.40	-12.89	-4.91	-3.86	70.23%
YoY %	-50.53%	-189.34%	-40.71%	89.14%	-162.53%	-27.20%	-	-
Horiz. %	222.28%	147.67%	51.04%	36.27%	333.94%	127.20%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.59	0.62	0.66	0.66	0.67	0.71	0.72	-12.42%
YoY %	-4.84%	-6.06%	0.00%	-1.49%	-5.63%	-1.39%	-	-
Horiz. %	81.94%	86.11%	91.67%	91.67%	93.06%	98.61%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 29,000
RPS	67.12	49.76	34.15	17.39	76.92	53.64	35.16	53.82%
YoY %	34.89%	45.71%	96.38%	-77.39%	43.40%	52.56%	-	-
Horiz. %	190.90%	141.52%	97.13%	49.46%	218.77%	152.56%	100.00%	-
EPS	-3.81	-2.53	-0.88	-0.62	-5.73	-2.18	-1.71	70.50%
YoY %	-50.59%	-187.50%	-41.94%	89.18%	-162.84%	-27.49%	-	-
Horiz. %	222.81%	147.95%	51.46%	36.26%	335.09%	127.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2621	0.2757	0.2937	0.2933	0.2977	0.3154	0.3196	-12.37%
YoY %	-4.93%	-6.13%	0.14%	-1.48%	-5.61%	-1.31%	-	-
Horiz. %	82.01%	86.26%	91.90%	91.77%	93.15%	98.69%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/05	28/02/05	30/11/04	30/08/04	31/05/04	27/02/04	28/11/03	-
Price	0.55	0.60	0.73	0.59	0.70	0.87	0.88	-
P/RPS	0.36	0.54	0.95	1.51	0.40	0.72	1.11	-52.76%
YoY %	-33.33%	-43.16%	-37.09%	277.50%	-44.44%	-35.14%	-	-
Horiz. %	32.43%	48.65%	85.59%	136.04%	36.04%	64.86%	100.00%	-
P/EPS	-6.41	-10.53	-37.06	-42.14	-5.43	-17.72	-22.80	-57.05%
YoY %	39.13%	71.59%	12.06%	-676.06%	69.36%	22.28%	-	-
Horiz. %	28.11%	46.18%	162.54%	184.82%	23.82%	77.72%	100.00%	-
EY	-15.60	-9.50	-2.70	-2.37	-18.41	-5.64	-4.39	132.68%
YoY %	-64.21%	-251.85%	-13.92%	87.13%	-226.42%	-28.47%	-	-
Horiz. %	355.35%	216.40%	61.50%	53.99%	419.36%	128.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	0.97	1.11	0.89	1.04	1.23	1.22	-16.53%
YoY %	-4.12%	-12.61%	24.72%	-14.42%	-15.45%	0.82%	-	-
Horiz. %	76.23%	79.51%	90.98%	72.95%	85.25%	100.82%	100.00%	-

	31/05/05	28/02/05	30/11/04	31/08/04	31/05/04	29/02/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	28/07/05	22/04/05	19/01/05	26/10/04	29/07/04	27/04/04	27/01/04	-
Price	0.49	0.58	0.60	0.58	0.55	0.90	0.80	-
P/RPS	0.32	0.52	0.78	1.48	0.32	0.75	1.01	-53.49%
YoY %	-38.46%	-33.33%	-47.30%	362.50%	-57.33%	-25.74%	-	-
Horiz. %	31.68%	51.49%	77.23%	146.53%	31.68%	74.26%	100.00%	-
P/EPS	-5.71	-10.18	-30.46	-41.43	-4.27	-18.33	-20.73	-57.63%
YoY %	43.91%	66.58%	26.48%	-870.26%	76.70%	11.58%	-	-
Horiz. %	27.54%	49.11%	146.94%	199.86%	20.60%	88.42%	100.00%	-
EY	-17.51	-9.83	-3.28	-2.41	-23.44	-5.46	-4.83	135.80%
YoY %	-78.13%	-199.70%	-36.10%	89.72%	-329.30%	-13.04%	-	-
Horiz. %	362.53%	203.52%	67.91%	49.90%	485.30%	113.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.94	0.91	0.88	0.82	1.27	1.11	-17.60%
YoY %	-11.70%	3.30%	3.41%	7.32%	-35.43%	14.41%	-	-
Horiz. %	74.77%	84.68%	81.98%	79.28%	73.87%	114.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos