[ARTRONIQ] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -654.2%
YoY- -410.69%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 52,891 53,781 50,736 48,624 42,085 36,040 35,898 29.39%
PBT -269 -714 -1,380 -2,320 -606 -1,273 -448 -28.76%
Tax 9 -77 298 344 344 50 -264 -
NP -260 -792 -1,082 -1,976 -262 -1,222 -712 -48.81%
-
NP to SH -260 -792 -1,082 -1,976 -262 -1,222 -712 -48.81%
-
Tax Rate - - - - - - - -
Total Cost 53,151 54,573 51,818 50,600 42,347 37,262 36,610 28.12%
-
Net Worth 28,156 27,338 27,861 27,798 29,143 27,780 27,960 0.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 28,156 27,338 27,861 27,798 29,143 27,780 27,960 0.46%
NOSH 152,941 148,499 150,277 149,696 154,117 150,327 148,333 2.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.49% -1.47% -2.13% -4.06% -0.62% -3.39% -1.98% -
ROE -0.92% -2.90% -3.88% -7.11% -0.90% -4.40% -2.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.58 36.22 33.76 32.48 27.31 23.97 24.20 26.78%
EPS -0.17 -0.53 -0.72 -1.32 -0.17 -0.81 -0.48 -49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1841 0.1854 0.1857 0.1891 0.1848 0.1885 -1.55%
Adjusted Per Share Value based on latest NOSH - 149,696
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.96 13.18 12.44 11.92 10.32 8.83 8.80 29.35%
EPS -0.06 -0.19 -0.27 -0.48 -0.06 -0.30 -0.17 -49.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.069 0.067 0.0683 0.0681 0.0714 0.0681 0.0685 0.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.06 0.05 0.07 0.08 0.09 0.09 0.14 -
P/RPS 0.17 0.14 0.21 0.25 0.33 0.38 0.58 -55.77%
P/EPS -35.29 -9.38 -9.72 -6.06 -52.94 -11.07 -29.17 13.49%
EY -2.83 -10.67 -10.29 -16.50 -1.89 -9.04 -3.43 -12.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.38 0.43 0.48 0.49 0.74 -41.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 15/11/10 23/08/10 26/05/10 24/02/10 25/11/09 21/08/09 -
Price 0.065 0.07 0.06 0.08 0.09 0.09 0.10 -
P/RPS 0.19 0.19 0.18 0.25 0.33 0.38 0.41 -40.03%
P/EPS -38.24 -13.13 -8.33 -6.06 -52.94 -11.07 -20.83 49.76%
EY -2.62 -7.62 -12.00 -16.50 -1.89 -9.04 -4.80 -33.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.43 0.48 0.49 0.53 -24.10%

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