[ARTRONIQ] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 26.8%
YoY- 35.22%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 60,812 63,248 52,891 53,781 50,736 48,624 42,085 27.89%
PBT -72 -404 -269 -714 -1,380 -2,320 -606 -75.92%
Tax -170 -176 9 -77 298 344 344 -
NP -242 -580 -260 -792 -1,082 -1,976 -262 -5.16%
-
NP to SH -242 -580 -260 -792 -1,082 -1,976 -262 -5.16%
-
Tax Rate - - - - - - - -
Total Cost 61,054 63,828 53,151 54,573 51,818 50,600 42,347 27.70%
-
Net Worth 27,678 26,477 28,156 27,338 27,861 27,798 29,143 -3.38%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 27,678 26,477 28,156 27,338 27,861 27,798 29,143 -3.38%
NOSH 151,250 144,999 152,941 148,499 150,277 149,696 154,117 -1.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.40% -0.92% -0.49% -1.47% -2.13% -4.06% -0.62% -
ROE -0.87% -2.19% -0.92% -2.90% -3.88% -7.11% -0.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.21 43.62 34.58 36.22 33.76 32.48 27.31 29.51%
EPS -0.16 -0.40 -0.17 -0.53 -0.72 -1.32 -0.17 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1826 0.1841 0.1841 0.1854 0.1857 0.1891 -2.16%
Adjusted Per Share Value based on latest NOSH - 132,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.91 15.50 12.96 13.18 12.44 11.92 10.32 27.88%
EPS -0.06 -0.14 -0.06 -0.19 -0.27 -0.48 -0.06 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0649 0.069 0.067 0.0683 0.0681 0.0714 -3.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.07 0.07 0.06 0.05 0.07 0.08 0.09 -
P/RPS 0.17 0.16 0.17 0.14 0.21 0.25 0.33 -35.81%
P/EPS -43.75 -17.50 -35.29 -9.38 -9.72 -6.06 -52.94 -11.96%
EY -2.29 -5.71 -2.83 -10.67 -10.29 -16.50 -1.89 13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.33 0.27 0.38 0.43 0.48 -14.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 27/05/11 23/02/11 15/11/10 23/08/10 26/05/10 24/02/10 -
Price 0.07 0.06 0.065 0.07 0.06 0.08 0.09 -
P/RPS 0.17 0.14 0.19 0.19 0.18 0.25 0.33 -35.81%
P/EPS -43.75 -15.00 -38.24 -13.13 -8.33 -6.06 -52.94 -11.96%
EY -2.29 -6.67 -2.62 -7.62 -12.00 -16.50 -1.89 13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.38 0.32 0.43 0.48 -14.45%

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