[ARK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 12.71%
YoY- 107.02%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 109,354 66,856 50,550 96,410 94,294 99,332 122,262 -1.84%
PBT -76,780 1,854 -1,124 2,946 -25,620 -13,224 10,622 -
Tax 0 134 -16 -1,102 25,620 13,224 -2 -
NP -76,780 1,988 -1,140 1,844 0 0 10,620 -
-
NP to SH -76,780 1,988 -1,140 1,844 -26,252 -13,124 10,620 -
-
Tax Rate - -7.23% - 37.41% - - 0.02% -
Total Cost 186,134 64,868 51,690 94,566 94,294 99,332 111,642 8.88%
-
Net Worth -142,001 1,656 9,535 1,936,199 39,194 82,774 81,169 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -142,001 1,656 9,535 1,936,199 39,194 82,774 81,169 -
NOSH 41,279 41,416 40,714 4,610,000 39,993 39,987 39,984 0.53%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -70.21% 2.97% -2.26% 1.91% 0.00% 0.00% 8.69% -
ROE 0.00% 120.00% -11.96% 0.10% -66.98% -15.86% 13.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 264.91 161.42 124.16 2.09 235.77 248.41 305.77 -2.36%
EPS -186.00 4.80 -2.80 0.04 -65.64 -32.82 26.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.44 0.04 0.2342 0.42 0.98 2.07 2.03 -
Adjusted Per Share Value based on latest NOSH - 5,130,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 120.85 73.89 55.87 106.55 104.21 109.78 135.12 -1.84%
EPS -84.85 2.20 -1.26 2.04 -29.01 -14.50 11.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.5694 0.0183 0.1054 21.3982 0.4332 0.9148 0.8971 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.49 0.49 0.57 0.51 0.00 0.00 0.00 -
P/RPS 0.18 0.30 0.46 24.39 0.00 0.00 0.00 -
P/EPS -0.26 10.21 -20.36 1,275.00 0.00 0.00 0.00 -
EY -379.59 9.80 -4.91 0.08 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 12.25 2.43 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 19/12/05 30/08/04 29/08/03 30/08/02 29/08/01 29/08/00 -
Price 0.49 0.49 0.26 0.87 0.00 0.00 0.00 -
P/RPS 0.18 0.30 0.21 41.60 0.00 0.00 0.00 -
P/EPS -0.26 10.21 -9.29 2,175.00 0.00 0.00 0.00 -
EY -379.59 9.80 -10.77 0.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 12.25 1.11 2.07 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