[ARKA] YoY TTM Result on 30-Nov-2009 [#2]

Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- 72.98%
YoY- 62.25%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 30,574 29,519 15,383 42,598 46,167 35,770 43,436 -5.19%
PBT 855 1,435 671 -157 -474 -1,785 -1,775 -
Tax -239 -444 127 -496 -761 -254 -114 11.89%
NP 616 991 798 -653 -1,235 -2,039 -1,889 -
-
NP to SH 616 957 798 -539 -1,428 -2,260 -2,045 -
-
Tax Rate 27.95% 30.94% -18.93% - - - - -
Total Cost 29,958 28,528 14,585 43,251 47,402 37,809 45,325 -6.09%
-
Net Worth 32,389 31,979 0 28,294 28,731 17,714 19,671 7.86%
Dividend
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 32,389 31,979 0 28,294 28,731 17,714 19,671 7.86%
NOSH 40,999 40,999 41,182 41,006 41,044 28,571 28,928 5.43%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.01% 3.36% 5.19% -1.53% -2.68% -5.70% -4.35% -
ROE 1.90% 2.99% 0.00% -1.90% -4.97% -12.76% -10.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 74.57 72.00 37.35 103.88 112.48 125.20 150.15 -10.08%
EPS 1.50 2.33 1.94 -1.31 -3.48 -7.91 -7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.78 0.00 0.69 0.70 0.62 0.68 2.30%
Adjusted Per Share Value based on latest NOSH - 41,006
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 46.68 45.07 23.49 65.04 70.48 54.61 66.32 -5.19%
EPS 0.94 1.46 1.22 -0.82 -2.18 -3.45 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4945 0.4882 0.00 0.432 0.4387 0.2705 0.3003 7.86%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.24 0.26 0.565 0.94 0.40 0.36 0.36 -
P/RPS 0.32 0.36 1.51 0.90 0.36 0.29 0.24 4.46%
P/EPS 15.97 11.14 29.16 -71.51 -11.50 -4.55 -5.09 -
EY 6.26 8.98 3.43 -1.40 -8.70 -21.97 -19.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.00 1.36 0.57 0.58 0.53 -8.27%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/08/13 30/08/12 - 27/01/10 21/01/09 16/01/08 24/01/07 -
Price 0.265 0.31 0.00 0.99 0.30 0.36 0.36 -
P/RPS 0.36 0.43 0.00 0.95 0.27 0.29 0.24 6.34%
P/EPS 17.64 13.28 0.00 -75.32 -8.62 -4.55 -5.09 -
EY 5.67 7.53 0.00 -1.33 -11.60 -21.97 -19.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.00 1.43 0.43 0.58 0.53 -6.51%

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