[ARTRONIQ] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1174.07%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,538 18,996 18,066 16,828 10,480 12,084 15,816 -9.84%
PBT 240 1,155 1,084 691 -14 415 518 -40.09%
Tax -45 -369 -302 -111 -40 -125 -133 -51.41%
NP 195 786 782 580 -54 290 385 -36.43%
-
NP to SH 195 786 782 580 -54 290 385 -36.43%
-
Tax Rate 18.75% 31.95% 27.86% 16.06% - 30.12% 25.68% -
Total Cost 13,343 18,210 17,284 16,248 10,534 11,794 15,431 -9.22%
-
Net Worth 31,538 31,177 30,155 29,267 28,651 28,816 28,365 7.31%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 31,538 31,177 30,155 29,267 28,651 28,816 28,365 7.31%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.44% 4.14% 4.33% 3.45% -0.52% 2.40% 2.43% -
ROE 0.62% 2.52% 2.59% 1.98% -0.19% 1.01% 1.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.00 12.63 12.01 11.19 6.97 8.03 10.52 -9.87%
EPS 0.13 0.52 0.52 0.39 -0.04 0.19 0.26 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2097 0.2073 0.2005 0.1946 0.1905 0.1916 0.1886 7.31%
Adjusted Per Share Value based on latest NOSH - 150,400
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.32 4.66 4.43 4.12 2.57 2.96 3.88 -9.86%
EPS 0.05 0.19 0.19 0.14 -0.01 0.07 0.09 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0764 0.0739 0.0717 0.0702 0.0706 0.0695 7.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.11 0.085 0.075 0.08 0.09 0.09 0.10 -
P/RPS 1.22 0.67 0.62 0.71 1.29 1.12 0.95 18.12%
P/EPS 84.84 16.26 14.42 20.74 -250.67 46.68 39.06 67.63%
EY 1.18 6.15 6.93 4.82 -0.40 2.14 2.56 -40.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.37 0.41 0.47 0.47 0.53 -1.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 05/08/13 29/05/13 27/02/13 21/11/12 06/08/12 30/05/12 -
Price 0.14 0.105 0.095 0.075 0.10 0.09 0.08 -
P/RPS 1.56 0.83 0.79 0.67 1.44 1.12 0.76 61.44%
P/EPS 107.98 20.09 18.27 19.45 -278.52 46.68 31.25 128.38%
EY 0.93 4.98 5.47 5.14 -0.36 2.14 3.20 -56.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.51 0.47 0.39 0.52 0.47 0.42 36.48%

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