[ARTRONIQ] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.56%
YoY- -57.61%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 41,333 30,191 19,357 9,296 40,715 29,115 18,524 70.50%
PBT 901 660 476 465 3,238 2,523 1,823 -37.40%
Tax -321 -232 -92 -100 -522 -417 -271 11.91%
NP 580 428 384 365 2,716 2,106 1,552 -48.02%
-
NP to SH 580 428 384 365 2,716 2,106 1,552 -48.02%
-
Tax Rate 35.63% 35.15% 19.33% 21.51% 16.12% 16.53% 14.87% -
Total Cost 40,753 29,763 18,973 8,931 37,999 27,009 16,972 79.02%
-
Net Worth 21,021 20,310 19,993 209 20,408 1,978,089 19,239 6.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 644 648 639 - - - - -
Div Payout % 111.11% 151.51% 166.67% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 21,021 20,310 19,993 209 20,408 1,978,089 19,239 6.06%
NOSH 128,888 129,696 127,999 1,303 129,333 128,837 128,264 0.32%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.40% 1.42% 1.98% 3.93% 6.67% 7.23% 8.38% -
ROE 2.76% 2.11% 1.92% 173.91% 13.31% 0.11% 8.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 32.07 23.28 15.12 713.12 31.48 22.53 14.44 69.97%
EPS 0.45 0.33 0.30 28.00 2.10 1.63 1.21 -48.19%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1631 0.1566 0.1562 0.161 0.1578 15.31 0.15 5.72%
Adjusted Per Share Value based on latest NOSH - 130,357
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.13 7.40 4.74 2.28 9.98 7.14 4.54 70.50%
EPS 0.14 0.10 0.09 0.09 0.67 0.52 0.38 -48.51%
DPS 0.16 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0498 0.049 0.0005 0.05 4.8488 0.0472 5.96%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.31 0.29 0.29 0.35 0.37 0.29 0.31 -
P/RPS 0.97 1.25 1.92 0.05 1.18 1.29 2.15 -41.09%
P/EPS 68.89 87.88 96.67 1.25 17.62 17.79 25.62 93.01%
EY 1.45 1.14 1.03 80.00 5.68 5.62 3.90 -48.20%
DY 1.61 1.72 1.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.85 1.86 2.17 2.34 0.02 2.07 -5.53%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 28/11/05 05/08/05 26/05/05 24/02/05 30/11/04 25/08/04 -
Price 0.36 0.30 0.34 0.32 0.37 0.33 0.28 -
P/RPS 1.12 1.29 2.25 0.04 1.18 1.46 1.94 -30.59%
P/EPS 80.00 90.91 113.33 1.14 17.62 20.25 23.14 128.12%
EY 1.25 1.10 0.88 87.50 5.68 4.94 4.32 -56.15%
DY 1.39 1.67 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.92 2.18 1.99 2.34 0.02 1.87 11.74%

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