[ARK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 39.7%
YoY- 103.5%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 57,656 38,793 34,062 67,082 87,748 94,881 92,002 -7.48%
PBT -64,649 473 -4,029 1,533 -37,347 -29,622 15,508 -
Tax -2,197 101 -8 -245 558 59,100 -2,491 -2.07%
NP -66,846 574 -4,037 1,288 -36,789 29,478 13,017 -
-
NP to SH -66,846 574 -4,037 1,288 -36,789 29,478 13,017 -
-
Tax Rate - -21.35% - 15.98% - - 16.06% -
Total Cost 124,502 38,219 38,099 65,794 124,537 65,403 78,985 7.87%
-
Net Worth -170,416 1,229 6,492 17,199 15,595 59,995 89,206 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth -170,416 1,229 6,492 17,199 15,595 59,995 89,206 -
NOSH 41,262 41,000 41,193 39,999 39,988 39,997 40,003 0.51%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -115.94% 1.48% -11.85% 1.92% -41.93% 31.07% 14.15% -
ROE 0.00% 46.67% -62.18% 7.49% -235.90% 49.13% 14.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 139.73 94.62 82.69 167.71 219.44 237.22 229.99 -7.96%
EPS -162.00 1.40 -9.80 3.22 -92.00 -73.70 32.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.13 0.03 0.1576 0.43 0.39 1.50 2.23 -
Adjusted Per Share Value based on latest NOSH - 39,782
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.72 42.87 37.64 74.14 96.98 104.86 101.68 -7.48%
EPS -73.88 0.63 -4.46 1.42 -40.66 32.58 14.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.8834 0.0136 0.0717 0.1901 0.1724 0.6631 0.9859 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.49 0.49 0.28 0.79 0.00 0.00 0.00 -
P/RPS 0.35 0.52 0.34 0.47 0.00 0.00 0.00 -
P/EPS -0.30 35.00 -2.86 24.53 0.00 0.00 0.00 -
EY -330.61 2.86 -35.00 4.08 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 16.33 1.78 1.84 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 19/12/05 17/01/05 21/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.49 0.49 0.60 0.75 0.00 0.00 0.00 -
P/RPS 0.35 0.52 0.73 0.45 0.00 0.00 0.00 -
P/EPS -0.30 35.00 -6.12 23.29 0.00 0.00 0.00 -
EY -330.61 2.86 -16.33 4.29 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 16.33 3.81 1.74 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