[ARTRONIQ] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 55,468 41,333 40,715 4,704 127.43%
PBT 1,249 901 3,238 201 83.74%
Tax -547 -321 -522 -29 165.95%
NP 702 580 2,716 172 59.74%
-
NP to SH 702 580 2,716 172 59.74%
-
Tax Rate 43.80% 35.63% 16.12% 14.43% -
Total Cost 54,766 40,753 37,999 4,532 129.30%
-
Net Worth 24,344 21,021 20,408 1,525 151.57%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 644 - - -
Div Payout % - 111.11% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 24,344 21,021 20,408 1,525 151.57%
NOSH 137,692 128,888 129,333 16,226 103.83%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.27% 1.40% 6.67% 3.66% -
ROE 2.88% 2.76% 13.31% 11.28% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 40.28 32.07 31.48 28.99 11.57%
EPS 0.51 0.45 2.10 1.06 -21.62%
DPS 0.00 0.50 0.00 0.00 -
NAPS 0.1768 0.1631 0.1578 0.094 23.41%
Adjusted Per Share Value based on latest NOSH - 16,216
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.60 10.13 9.98 1.15 127.66%
EPS 0.17 0.14 0.67 0.04 61.90%
DPS 0.00 0.16 0.00 0.00 -
NAPS 0.0597 0.0515 0.05 0.0037 152.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 - -
Price 0.17 0.31 0.37 0.00 -
P/RPS 0.42 0.97 1.18 0.00 -
P/EPS 33.34 68.89 17.62 0.00 -
EY 3.00 1.45 5.68 0.00 -
DY 0.00 1.61 0.00 0.00 -
P/NAPS 0.96 1.90 2.34 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 23/02/06 24/02/05 27/02/04 -
Price 0.17 0.36 0.37 0.40 -
P/RPS 0.42 1.12 1.18 1.38 -32.71%
P/EPS 33.34 80.00 17.62 37.74 -4.04%
EY 3.00 1.25 5.68 2.65 4.21%
DY 0.00 1.39 0.00 0.00 -
P/NAPS 0.96 2.21 2.34 4.26 -39.11%

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