[ARTRONIQ] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -38.67%
YoY- 233.26%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,124 72,264 55,208 51,173 55,800 63,264 55,909 20.70%
PBT 4,478 4,336 1,610 1,225 1,866 2,072 136 929.48%
Tax -1,342 -1,208 -409 -397 -516 -532 17 -
NP 3,136 3,128 1,201 828 1,350 1,540 153 650.33%
-
NP to SH 3,136 3,128 1,201 828 1,350 1,540 153 650.33%
-
Tax Rate 29.97% 27.86% 25.40% 32.41% 27.65% 25.68% -12.50% -
Total Cost 70,988 69,136 54,007 50,345 54,450 61,724 55,756 17.48%
-
Net Worth 31,177 30,155 29,267 28,651 28,816 28,365 28,124 7.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 31,177 30,155 29,267 28,651 28,816 28,365 28,124 7.11%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.23% 4.33% 2.18% 1.62% 2.42% 2.43% 0.27% -
ROE 10.06% 10.37% 4.10% 2.89% 4.68% 5.43% 0.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.28 48.05 36.71 34.02 37.10 42.06 37.17 20.70%
EPS 2.08 2.08 0.80 0.55 0.90 1.04 0.10 657.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.2005 0.1946 0.1905 0.1916 0.1886 0.187 7.11%
Adjusted Per Share Value based on latest NOSH - 150,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.21 17.76 13.57 12.57 13.71 15.55 13.74 20.67%
EPS 0.77 0.77 0.30 0.20 0.33 0.38 0.04 619.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0741 0.0719 0.0704 0.0708 0.0697 0.0691 7.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.085 0.075 0.08 0.09 0.09 0.10 0.08 -
P/RPS 0.17 0.16 0.22 0.26 0.24 0.24 0.22 -15.80%
P/EPS 4.08 3.61 10.02 16.35 10.03 9.77 78.64 -86.11%
EY 24.53 27.73 9.98 6.12 9.97 10.24 1.27 621.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.41 0.47 0.47 0.53 0.43 -3.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 05/08/13 29/05/13 27/02/13 21/11/12 06/08/12 30/05/12 29/02/12 -
Price 0.105 0.095 0.075 0.10 0.09 0.08 0.10 -
P/RPS 0.21 0.20 0.20 0.29 0.24 0.19 0.27 -15.43%
P/EPS 5.04 4.57 9.39 18.16 10.03 7.81 98.30 -86.22%
EY 19.86 21.89 10.65 5.51 9.97 12.80 1.02 625.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.39 0.52 0.47 0.42 0.53 -2.53%

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