[ARK] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 104.75%
YoY- 126.32%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 18,877 20,973 27,232 41,345 40,601 25,186 21,961 -9.58%
PBT 60 460 1,013 1,277 -24,537 -12,256 -554 -
Tax 306 53 -604 -152 874 12,256 554 -32.65%
NP 366 513 409 1,125 -23,663 0 0 -
-
NP to SH 366 513 409 1,125 -23,663 -11,742 -1,384 -
-
Tax Rate -510.00% -11.52% 59.62% 11.90% - - - -
Total Cost 18,511 20,460 26,823 40,220 64,264 25,186 21,961 -10.75%
-
Net Worth 17,106 2,154,599 16,768 15,749 15,641 39,193 51,199 -51.81%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 17,106 2,154,599 16,768 15,749 15,641 39,193 51,199 -51.81%
NOSH 39,782 5,130,000 40,900 37,500 40,106 39,993 39,999 -0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.94% 2.45% 1.50% 2.72% -58.28% 0.00% 0.00% -
ROE 2.14% 0.02% 2.44% 7.14% -151.28% -29.96% -2.70% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.45 0.41 66.58 110.25 101.23 62.98 54.90 -9.25%
EPS 0.92 0.01 1.00 3.00 -59.00 -29.36 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.41 0.42 0.39 0.98 1.28 -51.64%
Adjusted Per Share Value based on latest NOSH - 37,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.76 23.07 29.95 45.47 44.66 27.70 24.15 -9.58%
EPS 0.40 0.56 0.45 1.24 -26.03 -12.91 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 23.6982 0.1844 0.1732 0.172 0.4311 0.5631 -51.80%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.79 0.51 0.38 0.00 0.00 0.00 0.00 -
P/RPS 1.66 124.75 0.57 0.00 0.00 0.00 0.00 -
P/EPS 85.87 5,100.00 38.00 0.00 0.00 0.00 0.00 -
EY 1.16 0.02 2.63 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.21 0.93 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 29/05/02 -
Price 0.75 0.87 0.37 0.35 0.00 0.00 0.00 -
P/RPS 1.58 212.80 0.56 0.32 0.00 0.00 0.00 -
P/EPS 81.52 8,700.00 37.00 11.67 0.00 0.00 0.00 -
EY 1.23 0.01 2.70 8.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.07 0.90 0.83 0.00 0.00 0.00 -

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

Post a Comment