[ARTRONIQ] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 1.64%
YoY- -78.65%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 56,384 52,510 50,388 41,333 40,254 38,714 37,184 31.95%
PBT 1,040 872 740 901 880 952 1,860 -32.10%
Tax -409 -346 -236 -321 -309 -184 -400 1.49%
NP 630 526 504 580 570 768 1,460 -42.86%
-
NP to SH 630 526 504 580 570 768 1,460 -42.86%
-
Tax Rate 39.33% 39.68% 31.89% 35.63% 35.11% 19.33% 21.51% -
Total Cost 55,753 51,984 49,884 40,753 39,684 37,946 35,724 34.50%
-
Net Worth 23,677 22,841 21,747 21,021 20,310 19,993 209 2234.55%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 644 864 1,279 - -
Div Payout % - - - 111.11% 151.52% 166.67% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 23,677 22,841 21,747 21,021 20,310 19,993 209 2234.55%
NOSH 135,142 131,499 125,999 128,888 129,696 127,999 1,303 2101.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.12% 1.00% 1.00% 1.40% 1.42% 1.98% 3.93% -
ROE 2.66% 2.30% 2.32% 2.76% 2.81% 3.84% 695.66% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.72 39.93 39.99 32.07 31.04 30.25 2,852.47 -94.00%
EPS 0.47 0.40 0.40 0.45 0.44 0.60 112.00 -97.38%
DPS 0.00 0.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.1752 0.1737 0.1726 0.1631 0.1566 0.1562 0.161 5.79%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.82 12.87 12.35 10.13 9.87 9.49 9.11 31.99%
EPS 0.15 0.13 0.12 0.14 0.14 0.19 0.36 -44.18%
DPS 0.00 0.00 0.00 0.16 0.21 0.31 0.00 -
NAPS 0.058 0.056 0.0533 0.0515 0.0498 0.049 0.0005 2271.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.16 0.20 0.28 0.31 0.29 0.29 0.35 -
P/RPS 0.38 0.50 0.70 0.97 0.93 0.96 0.01 1027.78%
P/EPS 34.29 50.00 70.00 68.89 65.91 48.33 0.31 2197.70%
EY 2.92 2.00 1.43 1.45 1.52 2.07 320.00 -95.62%
DY 0.00 0.00 0.00 1.61 2.30 3.45 0.00 -
P/NAPS 0.91 1.15 1.62 1.90 1.85 1.86 2.17 -43.94%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 25/08/06 19/05/06 23/02/06 28/11/05 05/08/05 26/05/05 -
Price 0.17 0.17 0.20 0.36 0.30 0.34 0.32 -
P/RPS 0.41 0.43 0.50 1.12 0.97 1.12 0.01 1086.33%
P/EPS 36.43 42.50 50.00 80.00 68.18 56.67 0.29 2400.90%
EY 2.75 2.35 2.00 1.25 1.47 1.76 350.00 -96.03%
DY 0.00 0.00 0.00 1.39 2.22 2.94 0.00 -
P/NAPS 0.97 0.98 1.16 2.21 1.92 2.18 1.99 -38.03%

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