[ARTRONIQ] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -211.95%
YoY- -1880.0%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 48,624 42,085 36,040 35,898 35,708 50,514 53,872 -6.61%
PBT -2,320 -606 -1,273 -448 696 497 -249 343.38%
Tax 344 344 50 -264 -60 6 -21 -
NP -1,976 -262 -1,222 -712 636 503 -270 277.40%
-
NP to SH -1,976 -262 -1,222 -712 636 503 -270 277.40%
-
Tax Rate - - - - 8.62% -1.21% - -
Total Cost 50,600 42,347 37,262 36,610 35,072 50,011 54,142 -4.41%
-
Net Worth 27,798 29,143 27,780 27,960 27,752 27,435 26,998 1.96%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 27,798 29,143 27,780 27,960 27,752 27,435 26,998 1.96%
NOSH 149,696 154,117 150,327 148,333 144,545 143,714 144,999 2.15%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -4.06% -0.62% -3.39% -1.98% 1.78% 1.00% -0.50% -
ROE -7.11% -0.90% -4.40% -2.55% 2.29% 1.83% -1.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.48 27.31 23.97 24.20 24.70 35.15 37.15 -8.57%
EPS -1.32 -0.17 -0.81 -0.48 0.44 0.35 -0.19 264.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1857 0.1891 0.1848 0.1885 0.192 0.1909 0.1862 -0.17%
Adjusted Per Share Value based on latest NOSH - 151,470
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.92 10.32 8.83 8.80 8.75 12.38 13.21 -6.62%
EPS -0.48 -0.06 -0.30 -0.17 0.16 0.12 -0.07 261.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0714 0.0681 0.0685 0.068 0.0672 0.0662 1.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.08 0.09 0.09 0.14 0.07 0.13 0.12 -
P/RPS 0.25 0.33 0.38 0.58 0.28 0.37 0.32 -15.18%
P/EPS -6.06 -52.94 -11.07 -29.17 15.91 37.14 -64.29 -79.31%
EY -16.50 -1.89 -9.04 -3.43 6.29 2.69 -1.56 382.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.49 0.74 0.36 0.68 0.64 -23.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 21/08/09 28/05/09 26/02/09 24/11/08 -
Price 0.08 0.09 0.09 0.10 0.14 0.08 0.10 -
P/RPS 0.25 0.33 0.38 0.41 0.57 0.23 0.27 -5.00%
P/EPS -6.06 -52.94 -11.07 -20.83 31.82 22.86 -53.57 -76.64%
EY -16.50 -1.89 -9.04 -4.80 3.14 4.38 -1.87 327.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.49 0.53 0.73 0.42 0.54 -14.10%

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