[ARK] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 60.0%
YoY- -43.53%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 6,017 6,026 14,397 5,612 6,098 8,569 3,782 8.03%
PBT 133 -1,165 1,036 48 85 46 100,928 -66.85%
Tax -5 -2 0 0 0 0 -96 -38.86%
NP 128 -1,167 1,036 48 85 46 100,832 -67.06%
-
NP to SH 128 -1,167 1,036 48 85 46 100,832 -67.06%
-
Tax Rate 3.76% - 0.00% 0.00% 0.00% 0.00% 0.10% -
Total Cost 5,889 7,193 13,361 5,564 6,013 8,523 -97,050 -
-
Net Worth 17,522 18,009 22,460 20,399 21,452 22,163 20,552 -2.62%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 17,522 18,009 22,460 20,399 21,452 22,163 20,552 -2.62%
NOSH 48,673 48,673 45,837 40,000 40,476 41,818 41,105 2.85%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.13% -19.37% 7.20% 0.86% 1.39% 0.54% 2,666.10% -
ROE 0.73% -6.48% 4.61% 0.24% 0.40% 0.21% 490.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.36 12.38 31.41 14.03 15.07 20.49 9.20 5.03%
EPS 0.26 -2.47 2.41 0.12 0.21 0.11 245.30 -68.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.49 0.51 0.53 0.53 0.50 -5.32%
Adjusted Per Share Value based on latest NOSH - 45,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.77 8.79 21.00 8.18 8.89 12.50 5.52 8.01%
EPS 0.19 -1.70 1.51 0.07 0.12 0.07 147.05 -66.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.2626 0.3275 0.2975 0.3128 0.3232 0.2997 -2.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.41 0.31 0.31 0.45 0.32 0.33 0.32 -
P/RPS 3.32 2.50 0.99 3.21 2.12 1.61 3.48 -0.78%
P/EPS 155.91 -12.93 13.72 375.00 152.38 300.00 0.13 225.60%
EY 0.64 -7.73 7.29 0.27 0.66 0.33 766.56 -69.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.84 0.63 0.88 0.60 0.62 0.64 10.09%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 17/11/17 28/11/16 26/11/15 26/11/14 28/11/13 28/11/12 22/11/11 -
Price 0.47 0.29 0.425 0.52 0.325 0.35 0.13 -
P/RPS 3.80 2.34 1.35 3.71 2.16 1.71 1.41 17.94%
P/EPS 178.72 -12.10 18.80 433.33 154.76 318.18 0.05 290.53%
EY 0.56 -8.27 5.32 0.23 0.65 0.31 1,886.92 -74.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.78 0.87 1.02 0.61 0.66 0.26 30.90%

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