[ARTRONIQ] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 160.45%
YoY- 103.12%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 62,854 67,466 74,124 72,264 55,208 51,173 55,800 8.23%
PBT 1,749 3,305 4,478 4,336 1,610 1,225 1,866 -4.21%
Tax -501 -954 -1,342 -1,208 -409 -397 -516 -1.94%
NP 1,248 2,350 3,136 3,128 1,201 828 1,350 -5.08%
-
NP to SH 1,248 2,350 3,136 3,128 1,201 828 1,350 -5.08%
-
Tax Rate 28.64% 28.87% 29.97% 27.86% 25.40% 32.41% 27.65% -
Total Cost 61,606 65,116 70,988 69,136 54,007 50,345 54,450 8.55%
-
Net Worth 31,102 31,538 31,177 30,155 29,267 28,651 28,816 5.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 31,102 31,538 31,177 30,155 29,267 28,651 28,816 5.20%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.99% 3.48% 4.23% 4.33% 2.18% 1.62% 2.42% -
ROE 4.01% 7.45% 10.06% 10.37% 4.10% 2.89% 4.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.79 44.86 49.28 48.05 36.71 34.02 37.10 8.23%
EPS 0.83 1.56 2.08 2.08 0.80 0.55 0.90 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2068 0.2097 0.2073 0.2005 0.1946 0.1905 0.1916 5.20%
Adjusted Per Share Value based on latest NOSH - 150,400
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.44 16.58 18.21 17.76 13.57 12.57 13.71 8.22%
EPS 0.31 0.58 0.77 0.77 0.30 0.20 0.33 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0775 0.0766 0.0741 0.0719 0.0704 0.0708 5.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.115 0.11 0.085 0.075 0.08 0.09 0.09 -
P/RPS 0.28 0.25 0.17 0.16 0.22 0.26 0.24 10.79%
P/EPS 13.86 7.04 4.08 3.61 10.02 16.35 10.03 23.98%
EY 7.22 14.21 24.53 27.73 9.98 6.12 9.97 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.52 0.41 0.37 0.41 0.47 0.47 12.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 20/11/13 05/08/13 29/05/13 27/02/13 21/11/12 06/08/12 -
Price 0.12 0.14 0.105 0.095 0.075 0.10 0.09 -
P/RPS 0.29 0.31 0.21 0.20 0.20 0.29 0.24 13.40%
P/EPS 14.46 8.96 5.04 4.57 9.39 18.16 10.03 27.53%
EY 6.91 11.16 19.86 21.89 10.65 5.51 9.97 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.51 0.47 0.39 0.52 0.47 15.00%

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