[ARTRONIQ] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -3.28%
YoY- 1479.07%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 40,254 38,714 37,184 40,715 38,820 37,048 32,448 15.44%
PBT 880 952 1,860 3,238 3,364 3,646 3,896 -62.87%
Tax -309 -184 -400 -522 -556 -542 -452 -22.37%
NP 570 768 1,460 2,716 2,808 3,104 3,444 -69.82%
-
NP to SH 570 768 1,460 2,716 2,808 3,104 3,444 -69.82%
-
Tax Rate 35.11% 19.33% 21.51% 16.12% 16.53% 14.87% 11.60% -
Total Cost 39,684 37,946 35,724 37,999 36,012 33,944 29,004 23.22%
-
Net Worth 20,310 19,993 209 20,408 1,978,089 19,239 181,063 -76.71%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 864 1,279 - - - - - -
Div Payout % 151.52% 166.67% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 20,310 19,993 209 20,408 1,978,089 19,239 181,063 -76.71%
NOSH 129,696 127,999 1,303 129,333 128,837 128,264 126,617 1.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.42% 1.98% 3.93% 6.67% 7.23% 8.38% 10.61% -
ROE 2.81% 3.84% 695.66% 13.31% 0.14% 16.13% 1.90% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.04 30.25 2,852.47 31.48 30.05 28.88 25.63 13.60%
EPS 0.44 0.60 112.00 2.10 2.17 2.42 2.72 -70.27%
DPS 0.67 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1562 0.161 0.1578 15.31 0.15 1.43 -77.07%
Adjusted Per Share Value based on latest NOSH - 129,787
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.87 9.49 9.11 9.98 9.52 9.08 7.95 15.49%
EPS 0.14 0.19 0.36 0.67 0.69 0.76 0.84 -69.68%
DPS 0.21 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.049 0.0005 0.05 4.8488 0.0472 0.4438 -76.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.29 0.29 0.35 0.37 0.29 0.31 0.38 -
P/RPS 0.93 0.96 0.01 1.18 0.97 1.07 1.48 -26.61%
P/EPS 65.91 48.33 0.31 17.62 13.34 12.81 13.97 181.03%
EY 1.52 2.07 320.00 5.68 7.49 7.81 7.16 -64.37%
DY 2.30 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.86 2.17 2.34 0.02 2.07 0.27 260.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 05/08/05 26/05/05 24/02/05 30/11/04 25/08/04 28/05/04 -
Price 0.30 0.34 0.32 0.37 0.33 0.28 0.33 -
P/RPS 0.97 1.12 0.01 1.18 1.10 0.97 1.29 -17.29%
P/EPS 68.18 56.67 0.29 17.62 15.18 11.57 12.13 215.79%
EY 1.47 1.76 350.00 5.68 6.59 8.64 8.24 -68.27%
DY 2.22 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.18 1.99 2.34 0.02 1.87 0.23 310.98%

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