[ARKA] YoY Annualized Quarter Result on 30-Nov-2004 [#2]

Announcement Date
19-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 29.56%
YoY- 48.84%
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 36,530 47,668 48,460 44,572 45,878 40,158 44,206 -3.12%
PBT 102 -1,038 -3,206 -1,784 -2,792 -2,852 -1,962 -
Tax -358 -70 -36 640 556 158 1,962 -
NP -256 -1,108 -3,242 -1,144 -2,236 -2,694 0 -
-
NP to SH -610 -1,418 -3,350 -1,144 -2,236 -2,694 -2,766 -22.26%
-
Tax Rate 350.98% - - - - - - -
Total Cost 36,786 48,776 51,702 45,716 48,114 42,852 44,206 -3.01%
-
Net Worth 18,009 19,759 16,228 19,163 20,853 23,718 24,782 -5.17%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 18,009 19,759 16,228 19,163 20,853 23,718 24,782 -5.17%
NOSH 29,047 29,057 28,979 29,035 28,963 29,282 19,985 6.42%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin -0.70% -2.32% -6.69% -2.57% -4.87% -6.71% 0.00% -
ROE -3.39% -7.18% -20.64% -5.97% -10.72% -11.36% -11.16% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 125.76 164.05 167.22 153.51 158.40 137.14 221.19 -8.97%
EPS -2.10 -4.88 -11.56 -3.94 -7.72 -9.20 -13.84 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.68 0.56 0.66 0.72 0.81 1.24 -10.90%
Adjusted Per Share Value based on latest NOSH - 28,965
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 55.77 72.78 73.99 68.05 70.04 61.31 67.49 -3.12%
EPS -0.93 -2.16 -5.11 -1.75 -3.41 -4.11 -4.22 -22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.3017 0.2478 0.2926 0.3184 0.3621 0.3784 -5.17%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.36 0.36 0.48 0.73 0.88 0.78 1.53 -
P/RPS 0.29 0.22 0.29 0.48 0.56 0.57 0.69 -13.44%
P/EPS -17.14 -7.38 -4.15 -18.53 -11.40 -8.48 -11.05 7.58%
EY -5.83 -13.56 -24.08 -5.40 -8.77 -11.79 -9.05 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.86 1.11 1.22 0.96 1.23 -11.77%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 16/01/08 24/01/07 24/01/06 19/01/05 27/01/04 28/01/03 23/01/02 -
Price 0.36 0.36 0.34 0.60 0.80 0.83 1.31 -
P/RPS 0.29 0.22 0.20 0.39 0.51 0.61 0.59 -11.15%
P/EPS -17.14 -7.38 -2.94 -15.23 -10.36 -9.02 -9.47 10.38%
EY -5.83 -13.56 -34.00 -6.57 -9.65 -11.08 -10.56 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.61 0.91 1.11 1.02 1.06 -9.55%

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