[ARTRONIQ] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -423.9%
YoY- -221.88%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 12,084 14,594 13,212 9,022 12,147 14,909 13,658 -2.01%
PBT 415 65 -110 -462 -195 262 251 8.73%
Tax -125 -41 63 -53 35 -58 -114 1.54%
NP 290 24 -47 -515 -160 204 137 13.30%
-
NP to SH 290 24 -47 -515 -160 204 137 13.30%
-
Tax Rate 30.12% 63.08% - - - 22.14% 45.42% -
Total Cost 11,794 14,570 13,259 9,537 12,307 14,705 13,521 -2.24%
-
Net Worth 28,816 21,960 29,045 28,552 28,029 26,184 23,796 3.23%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 28,816 21,960 29,045 28,552 28,029 26,184 23,796 3.23%
NOSH 150,400 120,000 156,666 151,470 145,454 145,714 136,999 1.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.40% 0.16% -0.36% -5.71% -1.32% 1.37% 1.00% -
ROE 1.01% 0.11% -0.16% -1.80% -0.57% 0.78% 0.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.03 12.16 8.43 5.96 8.35 10.23 9.97 -3.53%
EPS 0.19 0.02 -0.03 -0.34 -0.11 0.14 0.10 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.183 0.1854 0.1885 0.1927 0.1797 0.1737 1.64%
Adjusted Per Share Value based on latest NOSH - 151,470
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.96 3.58 3.24 2.21 2.98 3.65 3.35 -2.03%
EPS 0.07 0.01 -0.01 -0.13 -0.04 0.05 0.03 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0538 0.0712 0.07 0.0687 0.0642 0.0583 3.23%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.09 0.07 0.07 0.14 0.11 0.15 0.20 -
P/RPS 1.12 0.58 0.83 2.35 1.32 1.47 2.01 -9.27%
P/EPS 46.68 350.00 -233.33 -41.18 -100.00 107.14 200.00 -21.51%
EY 2.14 0.29 -0.43 -2.43 -1.00 0.93 0.50 27.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.38 0.74 0.57 0.83 1.15 -13.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 06/08/12 05/08/11 23/08/10 21/08/09 15/08/08 29/08/07 25/08/06 -
Price 0.09 0.07 0.06 0.10 0.13 0.14 0.17 -
P/RPS 1.12 0.58 0.71 1.68 1.56 1.37 1.71 -6.80%
P/EPS 46.68 350.00 -200.00 -29.41 -118.18 100.00 170.00 -19.36%
EY 2.14 0.29 -0.50 -3.40 -0.85 1.00 0.59 23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.32 0.53 0.67 0.78 0.98 -11.51%

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