[ARTRONIQ] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.9%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 59,512 59,388 55,468 56,384 52,510 50,388 41,333 27.59%
PBT 1,200 1,352 1,249 1,040 872 740 901 21.11%
Tax -356 -480 -547 -409 -346 -236 -321 7.16%
NP 844 872 702 630 526 504 580 28.50%
-
NP to SH 844 872 702 630 526 504 580 28.50%
-
Tax Rate 29.67% 35.50% 43.80% 39.33% 39.68% 31.89% 35.63% -
Total Cost 58,668 58,516 54,766 55,753 51,984 49,884 40,753 27.58%
-
Net Worth 26,149 25,912 24,344 23,677 22,841 21,747 21,021 15.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 644 -
Div Payout % - - - - - - 111.11% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 26,149 25,912 24,344 23,677 22,841 21,747 21,021 15.71%
NOSH 145,517 145,333 137,692 135,142 131,499 125,999 128,888 8.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.42% 1.47% 1.27% 1.12% 1.00% 1.00% 1.40% -
ROE 3.23% 3.37% 2.88% 2.66% 2.30% 2.32% 2.76% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.90 40.86 40.28 41.72 39.93 39.99 32.07 17.65%
EPS 0.58 0.60 0.51 0.47 0.40 0.40 0.45 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.1797 0.1783 0.1768 0.1752 0.1737 0.1726 0.1631 6.69%
Adjusted Per Share Value based on latest NOSH - 131,250
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.59 14.56 13.60 13.82 12.87 12.35 10.13 27.62%
EPS 0.21 0.21 0.17 0.15 0.13 0.12 0.14 31.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.0641 0.0635 0.0597 0.058 0.056 0.0533 0.0515 15.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.17 0.17 0.16 0.20 0.28 0.31 -
P/RPS 0.37 0.42 0.42 0.38 0.50 0.70 0.97 -47.49%
P/EPS 25.86 28.33 33.34 34.29 50.00 70.00 68.89 -48.05%
EY 3.87 3.53 3.00 2.92 2.00 1.43 1.45 92.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.83 0.95 0.96 0.91 1.15 1.62 1.90 -42.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 20/11/06 25/08/06 19/05/06 23/02/06 -
Price 0.14 0.15 0.17 0.17 0.17 0.20 0.36 -
P/RPS 0.34 0.37 0.42 0.41 0.43 0.50 1.12 -54.92%
P/EPS 24.14 25.00 33.34 36.43 42.50 50.00 80.00 -55.11%
EY 4.14 4.00 3.00 2.75 2.35 2.00 1.25 122.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.78 0.84 0.96 0.97 0.98 1.16 2.21 -50.15%

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