[ARTRONIQ] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 11.46%
YoY- -79.68%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,255 12,597 41,333 30,191 19,357 9,296 40,715 -25.41%
PBT 436 185 901 660 476 465 3,238 -73.82%
Tax -173 -59 -321 -232 -92 -100 -522 -52.20%
NP 263 126 580 428 384 365 2,716 -79.00%
-
NP to SH 263 126 580 428 384 365 2,716 -79.00%
-
Tax Rate 39.68% 31.89% 35.63% 35.15% 19.33% 21.51% 16.12% -
Total Cost 25,992 12,471 40,753 29,763 18,973 8,931 37,999 -22.42%
-
Net Worth 22,841 21,747 21,021 20,310 19,993 209 20,408 7.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 644 648 639 - - -
Div Payout % - - 111.11% 151.51% 166.67% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 22,841 21,747 21,021 20,310 19,993 209 20,408 7.82%
NOSH 131,499 125,999 128,888 129,696 127,999 1,303 129,333 1.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.00% 1.00% 1.40% 1.42% 1.98% 3.93% 6.67% -
ROE 1.15% 0.58% 2.76% 2.11% 1.92% 173.91% 13.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.97 10.00 32.07 23.28 15.12 713.12 31.48 -26.23%
EPS 0.20 0.10 0.45 0.33 0.30 28.00 2.10 -79.23%
DPS 0.00 0.00 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.1737 0.1726 0.1631 0.1566 0.1562 0.161 0.1578 6.62%
Adjusted Per Share Value based on latest NOSH - 146,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.44 3.09 10.13 7.40 4.74 2.28 9.98 -25.38%
EPS 0.06 0.03 0.14 0.10 0.09 0.09 0.67 -80.07%
DPS 0.00 0.00 0.16 0.16 0.16 0.00 0.00 -
NAPS 0.056 0.0533 0.0515 0.0498 0.049 0.0005 0.05 7.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.28 0.31 0.29 0.29 0.35 0.37 -
P/RPS 1.00 2.80 0.97 1.25 1.92 0.05 1.18 -10.47%
P/EPS 100.00 280.00 68.89 87.88 96.67 1.25 17.62 219.18%
EY 1.00 0.36 1.45 1.14 1.03 80.00 5.68 -68.68%
DY 0.00 0.00 1.61 1.72 1.72 0.00 0.00 -
P/NAPS 1.15 1.62 1.90 1.85 1.86 2.17 2.34 -37.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 19/05/06 23/02/06 28/11/05 05/08/05 26/05/05 24/02/05 -
Price 0.17 0.20 0.36 0.30 0.34 0.32 0.37 -
P/RPS 0.85 2.00 1.12 1.29 2.25 0.04 1.18 -19.69%
P/EPS 85.00 200.00 80.00 90.91 113.33 1.14 17.62 186.32%
EY 1.18 0.50 1.25 1.10 0.88 87.50 5.68 -65.02%
DY 0.00 0.00 1.39 1.67 1.47 0.00 0.00 -
P/NAPS 0.98 1.16 2.21 1.92 2.18 1.99 2.34 -44.11%

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