[ARTRONIQ] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.66%
YoY- 1039.39%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 64,370 57,458 55,208 53,648 53,403 55,913 55,909 9.85%
PBT 2,916 2,176 1,610 1,551 1,105 755 136 673.23%
Tax -822 -578 -409 -311 -156 -72 17 -
NP 2,094 1,598 1,201 1,240 949 683 153 473.08%
-
NP to SH 2,094 1,598 1,201 1,240 949 683 153 473.08%
-
Tax Rate 28.19% 26.56% 25.40% 20.05% 14.12% 9.54% -12.50% -
Total Cost 62,276 55,860 54,007 52,408 52,454 55,230 55,756 7.65%
-
Net Worth 31,177 30,155 29,267 28,651 28,816 28,365 28,124 7.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 31,177 30,155 29,267 28,651 28,816 28,365 28,124 7.11%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.25% 2.78% 2.18% 2.31% 1.78% 1.22% 0.27% -
ROE 6.72% 5.30% 4.10% 4.33% 3.29% 2.41% 0.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.80 38.20 36.71 35.67 35.51 37.18 37.17 9.86%
EPS 1.39 1.06 0.80 0.82 0.63 0.45 0.10 479.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.2005 0.1946 0.1905 0.1916 0.1886 0.187 7.11%
Adjusted Per Share Value based on latest NOSH - 150,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.78 14.08 13.53 13.15 13.09 13.71 13.70 9.89%
EPS 0.51 0.39 0.29 0.30 0.23 0.17 0.04 446.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0739 0.0717 0.0702 0.0706 0.0695 0.0689 7.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.085 0.075 0.08 0.09 0.09 0.10 0.08 -
P/RPS 0.20 0.20 0.22 0.25 0.25 0.27 0.22 -6.16%
P/EPS 6.11 7.06 10.02 10.92 14.26 22.02 78.64 -81.82%
EY 16.38 14.17 9.98 9.16 7.01 4.54 1.27 450.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.41 0.47 0.47 0.53 0.43 -3.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 05/08/13 29/05/13 27/02/13 21/11/12 06/08/12 30/05/12 29/02/12 -
Price 0.105 0.095 0.075 0.10 0.09 0.08 0.10 -
P/RPS 0.25 0.25 0.20 0.28 0.25 0.22 0.27 -5.00%
P/EPS 7.54 8.94 9.39 12.13 14.26 17.62 98.30 -81.97%
EY 13.26 11.18 10.65 8.24 7.01 5.68 1.02 453.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.39 0.52 0.47 0.42 0.53 -2.53%

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