[ARTRONIQ] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
05-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.51%
YoY- 132.3%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 16,720 62,854 50,600 37,062 18,066 55,208 38,380 -42.56%
PBT 390 1,749 2,479 2,239 1,084 1,610 919 -43.55%
Tax -191 -501 -716 -671 -302 -409 -298 -25.68%
NP 199 1,248 1,763 1,568 782 1,201 621 -53.20%
-
NP to SH 199 1,248 1,763 1,568 782 1,201 621 -53.20%
-
Tax Rate 48.97% 28.64% 28.88% 29.97% 27.86% 25.40% 32.43% -
Total Cost 16,521 61,606 48,837 35,494 17,284 54,007 37,759 -42.39%
-
Net Worth 31,057 31,102 31,538 31,177 30,155 29,267 28,651 5.52%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 31,057 31,102 31,538 31,177 30,155 29,267 28,651 5.52%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.19% 1.99% 3.48% 4.23% 4.33% 2.18% 1.62% -
ROE 0.64% 4.01% 5.59% 5.03% 2.59% 4.10% 2.17% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.12 41.79 33.64 24.64 12.01 36.71 25.52 -42.55%
EPS 0.13 0.83 1.17 1.04 0.52 0.80 0.41 -53.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2068 0.2097 0.2073 0.2005 0.1946 0.1905 5.52%
Adjusted Per Share Value based on latest NOSH - 150,400
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.11 15.44 12.43 9.11 4.44 13.57 9.43 -42.54%
EPS 0.05 0.31 0.43 0.39 0.19 0.30 0.15 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0763 0.0764 0.0775 0.0766 0.0741 0.0719 0.0704 5.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.10 0.115 0.11 0.085 0.075 0.08 0.09 -
P/RPS 0.90 0.28 0.33 0.34 0.62 0.22 0.35 87.80%
P/EPS 75.58 13.86 9.38 8.15 14.42 10.02 21.80 129.24%
EY 1.32 7.22 10.66 12.27 6.93 9.98 4.59 -56.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.52 0.41 0.37 0.41 0.47 1.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 20/11/13 05/08/13 29/05/13 27/02/13 21/11/12 -
Price 0.115 0.12 0.14 0.105 0.095 0.075 0.10 -
P/RPS 1.03 0.29 0.42 0.43 0.79 0.20 0.39 91.17%
P/EPS 86.91 14.46 11.94 10.07 18.27 9.39 24.22 134.56%
EY 1.15 6.91 8.37 9.93 5.47 10.65 4.13 -57.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.67 0.51 0.47 0.39 0.52 5.06%

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