[ARK] QoQ TTM 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- 16.05%
YoY- 2.53%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 108,427 130,151 134,364 129,093 93,407 98,021 105,848 1.61%
PBT 2,810 -21,787 -34,503 -36,070 -41,519 -39,992 -31,901 -
Tax -397 171 632 406 -963 -1,744 1,907 -
NP 2,413 -21,616 -33,871 -35,664 -42,482 -41,736 -29,994 -
-
NP to SH 2,413 -21,616 -33,871 -35,664 -42,482 -41,736 -34,304 -
-
Tax Rate 14.13% - - - - - - -
Total Cost 106,014 151,767 168,235 164,757 135,889 139,757 135,842 -15.22%
-
Net Worth 17,106 2,154,599 16,768 14,849 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 14,849 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 2.23% -16.61% -25.21% -27.63% -45.48% -42.58% -28.34% -
ROE 14.11% -1.00% -201.99% -240.16% -271.60% -106.49% -67.00% -
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 272.55 2.54 328.52 344.25 232.90 245.09 264.62 1.98%
EPS 6.07 -0.42 -82.81 -95.10 -105.92 -104.36 -85.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.42 0.41 0.396 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 119.26 143.15 147.79 141.99 102.74 107.81 116.42 1.61%
EPS 2.65 -23.78 -37.25 -39.23 -46.73 -45.90 -37.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1882 23.6982 0.1844 0.1633 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 0.29 20.10 0.12 0.00 0.00 0.00 0.00 -
P/EPS 13.02 -121.04 -0.46 0.00 0.00 0.00 0.00 -
EY 7.68 -0.83 -217.93 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 0.28 34.29 0.11 0.10 0.00 0.00 0.00 -
P/EPS 12.37 -206.47 -0.45 -0.37 0.00 0.00 0.00 -
EY 8.09 -0.48 -223.82 -271.73 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 0.88 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