[ARTRONIQ] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 160.45%
YoY- 103.12%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 63,848 59,216 66,880 72,264 63,264 63,248 48,624 4.64%
PBT 2,660 2,296 1,560 4,336 2,072 -404 -2,320 -
Tax -992 -924 -764 -1,208 -532 -176 344 -
NP 1,668 1,372 796 3,128 1,540 -580 -1,976 -
-
NP to SH 1,668 1,372 796 3,128 1,540 -580 -1,976 -
-
Tax Rate 37.29% 40.24% 48.97% 27.86% 25.68% - - -
Total Cost 62,180 57,844 66,084 69,136 61,724 63,828 50,600 3.49%
-
Net Worth 33,689 31,929 31,057 30,155 28,365 26,477 27,798 3.25%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 33,689 31,929 31,057 30,155 28,365 26,477 27,798 3.25%
NOSH 150,400 150,400 150,400 150,400 150,400 144,999 149,696 0.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.61% 2.32% 1.19% 4.33% 2.43% -0.92% -4.06% -
ROE 4.95% 4.30% 2.56% 10.37% 5.43% -2.19% -7.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 42.45 39.37 44.47 48.05 42.06 43.62 32.48 4.55%
EPS 1.12 0.92 0.52 2.08 1.04 -0.40 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.2123 0.2065 0.2005 0.1886 0.1826 0.1857 3.17%
Adjusted Per Share Value based on latest NOSH - 150,400
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.65 14.52 16.39 17.71 15.51 15.50 11.92 4.63%
EPS 0.41 0.34 0.20 0.77 0.38 -0.14 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0783 0.0761 0.0739 0.0695 0.0649 0.0681 3.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.145 0.175 0.10 0.075 0.10 0.07 0.08 -
P/RPS 0.34 0.44 0.22 0.16 0.24 0.16 0.25 5.25%
P/EPS 13.07 19.18 18.89 3.61 9.77 -17.50 -6.06 -
EY 7.65 5.21 5.29 27.73 10.24 -5.71 -16.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.48 0.37 0.53 0.38 0.43 7.12%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 29/05/15 29/05/14 29/05/13 30/05/12 27/05/11 26/05/10 -
Price 0.175 0.14 0.115 0.095 0.08 0.06 0.08 -
P/RPS 0.41 0.36 0.26 0.20 0.19 0.14 0.25 8.58%
P/EPS 15.78 15.35 21.73 4.57 7.81 -15.00 -6.06 -
EY 6.34 6.52 4.60 21.89 12.80 -6.67 -16.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 0.56 0.47 0.42 0.33 0.43 10.42%

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