[ARTRONIQ] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -25.04%
YoY- 183.9%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 58,792 66,880 62,854 67,466 74,124 72,264 55,208 4.29%
PBT 732 1,560 1,749 3,305 4,478 4,336 1,610 -40.95%
Tax -328 -764 -501 -954 -1,342 -1,208 -409 -13.71%
NP 404 796 1,248 2,350 3,136 3,128 1,201 -51.72%
-
NP to SH 404 796 1,248 2,350 3,136 3,128 1,201 -51.72%
-
Tax Rate 44.81% 48.97% 28.64% 28.87% 29.97% 27.86% 25.40% -
Total Cost 58,388 66,084 61,606 65,116 70,988 69,136 54,007 5.35%
-
Net Worth 31,057 31,057 31,102 31,538 31,177 30,155 29,267 4.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,057 31,057 31,102 31,538 31,177 30,155 29,267 4.04%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.69% 1.19% 1.99% 3.48% 4.23% 4.33% 2.18% -
ROE 1.30% 2.56% 4.01% 7.45% 10.06% 10.37% 4.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.09 44.47 41.79 44.86 49.28 48.05 36.71 4.28%
EPS 0.26 0.52 0.83 1.56 2.08 2.08 0.80 -52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2065 0.2068 0.2097 0.2073 0.2005 0.1946 4.04%
Adjusted Per Share Value based on latest NOSH - 150,400
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.45 16.43 15.44 16.58 18.21 17.76 13.57 4.28%
EPS 0.10 0.20 0.31 0.58 0.77 0.77 0.30 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0763 0.0763 0.0764 0.0775 0.0766 0.0741 0.0719 4.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.185 0.10 0.115 0.11 0.085 0.075 0.08 -
P/RPS 0.47 0.22 0.28 0.25 0.17 0.16 0.22 66.10%
P/EPS 68.87 18.89 13.86 7.04 4.08 3.61 10.02 262.77%
EY 1.45 5.29 7.22 14.21 24.53 27.73 9.98 -72.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.48 0.56 0.52 0.41 0.37 0.41 69.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 15/08/14 29/05/14 25/02/14 20/11/13 05/08/13 29/05/13 27/02/13 -
Price 0.17 0.115 0.12 0.14 0.105 0.095 0.075 -
P/RPS 0.43 0.26 0.29 0.31 0.21 0.20 0.20 66.81%
P/EPS 63.29 21.73 14.46 8.96 5.04 4.57 9.39 258.06%
EY 1.58 4.60 6.91 11.16 19.86 21.89 10.65 -72.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.56 0.58 0.67 0.51 0.47 0.39 64.34%

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