[ARTRONIQ] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -46.73%
YoY- 3.91%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 52,971 55,188 61,508 62,854 67,428 64,370 57,458 -5.27%
PBT -644 -124 1,055 1,749 3,170 2,916 2,176 -
Tax 103 6 -390 -501 -827 -822 -578 -
NP -541 -118 665 1,248 2,343 2,094 1,598 -
-
NP to SH -541 -118 665 1,248 2,343 2,094 1,598 -
-
Tax Rate - - 36.97% 28.64% 26.09% 28.19% 26.56% -
Total Cost 53,512 55,306 60,843 61,606 65,085 62,276 55,860 -2.81%
-
Net Worth 30,997 0 31,057 31,102 31,538 31,177 30,155 1.85%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 30,997 0 31,057 31,102 31,538 31,177 30,155 1.85%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.02% -0.21% 1.08% 1.99% 3.47% 3.25% 2.78% -
ROE -1.75% 0.00% 2.14% 4.01% 7.43% 6.72% 5.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 35.22 36.69 40.90 41.79 44.83 42.80 38.20 -5.26%
EPS -0.36 -0.08 0.44 0.83 1.56 1.39 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2061 0.00 0.2065 0.2068 0.2097 0.2073 0.2005 1.85%
Adjusted Per Share Value based on latest NOSH - 150,400
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.98 13.53 15.08 15.41 16.53 15.78 14.08 -5.27%
EPS -0.13 -0.03 0.16 0.31 0.57 0.51 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.076 0.00 0.0761 0.0762 0.0773 0.0764 0.0739 1.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.185 0.10 0.115 0.11 0.085 0.075 -
P/RPS 0.45 0.50 0.24 0.28 0.25 0.20 0.20 71.62%
P/EPS -44.48 -235.80 22.62 13.86 7.06 6.11 7.06 -
EY -2.25 -0.42 4.42 7.22 14.16 16.38 14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 0.48 0.56 0.52 0.41 0.37 64.33%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 15/08/14 29/05/14 25/02/14 20/11/13 05/08/13 29/05/13 -
Price 0.14 0.17 0.115 0.12 0.14 0.105 0.095 -
P/RPS 0.40 0.46 0.28 0.29 0.31 0.25 0.25 36.75%
P/EPS -38.92 -216.68 26.01 14.46 8.99 7.54 8.94 -
EY -2.57 -0.46 3.84 6.91 11.13 13.26 11.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.56 0.58 0.67 0.51 0.47 27.89%

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