[ARK] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,902 22,277 52,244 41,345 2,953 39,149 59,440 3.26%
PBT -879 -7,980 -3,632 1,277 -4,144 1,501 1,291 -
Tax -6 3,566 2,265 -152 4,144 -1,501 -299 4.24%
NP -885 -4,414 -1,367 1,125 0 0 992 -
-
NP to SH -885 -4,414 -1,367 1,125 -4,275 -357 992 -
-
Tax Rate - - - 11.90% - 100.00% 23.16% -
Total Cost 3,787 26,691 53,611 40,220 2,953 39,149 58,448 2.95%
-
Net Worth 1,685 413 15,841 15,749 53,987 89,924 75,599 4.12%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 1,685 413 15,841 15,749 53,987 89,924 75,599 4.12%
NOSH 42,142 41,331 40,205 37,500 39,990 39,966 39,999 -0.05%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -30.50% -19.81% -2.62% 2.72% 0.00% 0.00% 1.67% -
ROE -52.50% -1,067.96% -8.63% 7.14% -7.92% -0.40% 1.31% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 6.89 53.90 129.94 110.25 7.38 97.95 148.60 3.31%
EPS -2.10 -10.70 -3.40 3.00 -10.69 -0.89 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.01 0.394 0.42 1.35 2.25 1.89 4.18%
Adjusted Per Share Value based on latest NOSH - 37,500
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 3.21 24.62 57.74 45.69 3.26 43.27 65.69 3.26%
EPS -0.98 -4.88 -1.51 1.24 -4.72 -0.39 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0046 0.1751 0.1741 0.5967 0.9938 0.8355 4.12%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.49 0.53 0.84 0.00 0.00 0.00 0.00 -
P/RPS 7.12 0.98 0.65 0.00 0.00 0.00 0.00 -100.00%
P/EPS -23.33 -4.96 -24.71 0.00 0.00 0.00 0.00 -100.00%
EY -4.29 -20.15 -4.05 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.25 53.00 2.13 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/03/06 11/11/05 11/03/04 28/02/03 28/02/02 05/04/01 28/04/00 -
Price 0.49 0.49 1.35 0.35 0.00 0.00 0.00 -
P/RPS 7.12 0.91 1.04 0.32 0.00 0.00 0.00 -100.00%
P/EPS -23.33 -4.59 -39.71 11.67 0.00 0.00 0.00 -100.00%
EY -4.29 -21.80 -2.52 8.57 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.25 49.00 3.43 0.83 0.00 0.00 0.00 -100.00%

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