[ARTRONIQ] QoQ TTM 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- -18.26%
YoY- 113.26%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM 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 41,791 41,548 41,899 40,715 33,819 23,228 46.69%
PBT 901 1,375 1,891 2,729 3,238 2,732 2,032 -41.76%
Tax -321 -337 -343 -509 -522 -446 -300 4.60%
NP 580 1,038 1,548 2,220 2,716 2,286 1,732 -51.68%
-
NP to SH 580 1,038 1,548 2,220 2,716 2,286 1,732 -51.68%
-
Tax Rate 35.63% 24.51% 18.14% 18.65% 16.12% 16.33% 14.76% -
Total Cost 40,753 40,753 40,000 39,679 37,999 31,533 21,496 53.00%
-
Net Worth 20,659 22,968 29,678 20,987 20,480 1,972,497 19,194 5.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,316 1,683 950 - - - - -
Div Payout % 399.43% 162.17% 61.37% - - - - -
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 20,659 22,968 29,678 20,987 20,480 1,972,497 19,194 5.01%
NOSH 126,666 146,666 190,000 130,357 129,787 128,837 127,962 -0.67%
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% 2.48% 3.73% 5.30% 6.67% 6.76% 7.46% -
ROE 2.81% 4.52% 5.22% 10.58% 13.26% 0.12% 9.02% -
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 32.63 28.49 21.87 32.14 31.37 26.25 18.15 47.69%
EPS 0.46 0.71 0.81 1.70 2.09 1.77 1.35 -51.11%
DPS 1.83 1.15 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 10.24 10.18 10.27 9.98 8.29 5.69 46.73%
EPS 0.14 0.25 0.38 0.54 0.67 0.56 0.42 -51.82%
DPS 0.57 0.41 0.23 0.00 0.00 0.00 0.00 -
NAPS 0.0506 0.0563 0.0727 0.0514 0.0502 4.8351 0.0471 4.88%
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 0.95 1.02 1.33 1.09 1.18 1.10 1.71 -32.34%
P/EPS 67.70 40.98 35.59 20.55 17.68 16.34 22.90 105.57%
EY 1.48 2.44 2.81 4.87 5.66 6.12 4.37 -51.31%
DY 5.90 3.96 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 - -
Price 0.36 0.30 0.34 0.32 0.37 0.33 0.00 -
P/RPS 1.10 1.05 1.55 1.00 1.18 1.26 0.00 -
P/EPS 78.62 42.39 41.73 18.79 17.68 18.60 0.00 -
EY 1.27 2.36 2.40 5.32 5.66 5.38 0.00 -
DY 5.08 3.83 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.92 2.18 1.99 2.34 0.02 0.00 -

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