[ARTRONIQ] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
05-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -47.4%
YoY- -75.26%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 50,388 41,333 40,254 38,714 37,184 40,715 38,820 19.00%
PBT 740 901 880 952 1,860 3,238 3,364 -63.59%
Tax -236 -321 -309 -184 -400 -522 -556 -43.54%
NP 504 580 570 768 1,460 2,716 2,808 -68.21%
-
NP to SH 504 580 570 768 1,460 2,716 2,808 -68.21%
-
Tax Rate 31.89% 35.63% 35.11% 19.33% 21.51% 16.12% 16.53% -
Total Cost 49,884 40,753 39,684 37,946 35,724 37,999 36,012 24.28%
-
Net Worth 21,747 21,021 20,310 19,993 209 20,408 1,978,089 -95.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 644 864 1,279 - - - -
Div Payout % - 111.11% 151.52% 166.67% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 21,747 21,021 20,310 19,993 209 20,408 1,978,089 -95.06%
NOSH 125,999 128,888 129,696 127,999 1,303 129,333 128,837 -1.47%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.00% 1.40% 1.42% 1.98% 3.93% 6.67% 7.23% -
ROE 2.32% 2.76% 2.81% 3.84% 695.66% 13.31% 0.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.99 32.07 31.04 30.25 2,852.47 31.48 30.05 21.00%
EPS 0.40 0.45 0.44 0.60 112.00 2.10 2.17 -67.64%
DPS 0.00 0.50 0.67 1.00 0.00 0.00 0.00 -
NAPS 0.1726 0.1631 0.1566 0.1562 0.161 0.1578 15.31 -94.98%
Adjusted Per Share Value based on latest NOSH - 190,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.35 10.13 9.87 9.49 9.11 9.98 9.52 18.96%
EPS 0.12 0.14 0.14 0.19 0.36 0.67 0.69 -68.87%
DPS 0.00 0.16 0.21 0.31 0.00 0.00 0.00 -
NAPS 0.0533 0.0515 0.0498 0.049 0.0005 0.05 4.8488 -95.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.28 0.31 0.29 0.29 0.35 0.37 0.29 -
P/RPS 0.70 0.97 0.93 0.96 0.01 1.18 0.97 -19.56%
P/EPS 70.00 68.89 65.91 48.33 0.31 17.62 13.34 202.27%
EY 1.43 1.45 1.52 2.07 320.00 5.68 7.49 -66.87%
DY 0.00 1.61 2.30 3.45 0.00 0.00 0.00 -
P/NAPS 1.62 1.90 1.85 1.86 2.17 2.34 0.02 1777.09%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 23/02/06 28/11/05 05/08/05 26/05/05 24/02/05 30/11/04 -
Price 0.20 0.36 0.30 0.34 0.32 0.37 0.33 -
P/RPS 0.50 1.12 0.97 1.12 0.01 1.18 1.10 -40.91%
P/EPS 50.00 80.00 68.18 56.67 0.29 17.62 15.18 121.53%
EY 2.00 1.25 1.47 1.76 350.00 5.68 6.59 -54.87%
DY 0.00 1.39 2.22 2.94 0.00 0.00 0.00 -
P/NAPS 1.16 2.21 1.92 2.18 1.99 2.34 0.02 1402.08%

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