[ARKA] YoY Cumulative Quarter Result on 30-Nov-2002 [#2]

Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -175.46%
YoY- 2.6%
Quarter Report
View:
Show?
Cumulative Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 24,230 22,286 22,939 20,079 22,103 29,427 31,985 0.29%
PBT -1,603 -892 -1,396 -1,426 -981 2,030 2,050 -
Tax -18 320 278 79 981 -511 -595 3.78%
NP -1,621 -572 -1,118 -1,347 0 1,519 1,455 -
-
NP to SH -1,675 -572 -1,118 -1,347 -1,383 1,519 1,455 -
-
Tax Rate - - - - - 25.17% 29.02% -
Total Cost 25,851 22,858 24,057 21,426 22,103 27,908 30,530 0.17%
-
Net Worth 16,228 19,163 20,853 23,718 24,782 26,017 23,999 0.41%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 16,228 19,163 20,853 23,718 24,782 26,017 23,999 0.41%
NOSH 28,979 29,035 28,963 29,282 19,985 20,013 19,999 -0.39%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin -6.69% -2.57% -4.87% -6.71% 0.00% 5.16% 4.55% -
ROE -10.32% -2.98% -5.36% -5.68% -5.58% 5.84% 6.06% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 83.61 76.75 79.20 68.57 110.59 147.04 159.93 0.69%
EPS -5.78 -1.97 -3.86 -4.60 -6.92 7.59 7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.66 0.72 0.81 1.24 1.30 1.20 0.81%
Adjusted Per Share Value based on latest NOSH - 28,566
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 36.99 34.02 35.02 30.66 33.75 44.93 48.83 0.29%
EPS -2.56 -0.87 -1.71 -2.06 -2.11 2.32 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2478 0.2926 0.3184 0.3621 0.3784 0.3972 0.3664 0.41%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 0.48 0.73 0.88 0.78 1.53 1.82 0.00 -
P/RPS 0.57 0.95 1.11 1.14 1.38 1.24 0.00 -100.00%
P/EPS -8.30 -37.06 -22.80 -16.96 -22.11 23.98 0.00 -100.00%
EY -12.04 -2.70 -4.39 -5.90 -4.52 4.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.11 1.22 0.96 1.23 1.40 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 24/01/06 19/01/05 27/01/04 28/01/03 23/01/02 26/01/01 17/01/00 -
Price 0.34 0.60 0.80 0.83 1.31 1.80 1.88 -
P/RPS 0.41 0.78 1.01 1.21 1.18 1.22 1.18 1.13%
P/EPS -5.88 -30.46 -20.73 -18.04 -18.93 23.72 25.84 -
EY -17.00 -3.28 -4.83 -5.54 -5.28 4.22 3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.91 1.11 1.02 1.06 1.38 1.57 1.01%

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