[ARTRONIQ] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 35.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,357 9,296 40,715 29,115 18,524 8,112 4,704 157.01%
PBT 476 465 3,238 2,523 1,823 974 201 77.76%
Tax -92 -100 -522 -417 -271 -113 -29 116.05%
NP 384 365 2,716 2,106 1,552 861 172 70.90%
-
NP to SH 384 365 2,716 2,106 1,552 861 172 70.90%
-
Tax Rate 19.33% 21.51% 16.12% 16.53% 14.87% 11.60% 14.43% -
Total Cost 18,973 8,931 37,999 27,009 16,972 7,251 4,532 159.98%
-
Net Worth 19,993 209 20,408 1,978,089 19,239 181,063 1,525 456.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 639 - - - - - - -
Div Payout % 166.67% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 19,993 209 20,408 1,978,089 19,239 181,063 1,525 456.86%
NOSH 127,999 1,303 129,333 128,837 128,264 126,617 16,226 296.77%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.98% 3.93% 6.67% 7.23% 8.38% 10.61% 3.66% -
ROE 1.92% 173.91% 13.31% 0.11% 8.07% 0.48% 11.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.12 713.12 31.48 22.53 14.44 6.41 28.99 -35.23%
EPS 0.30 28.00 2.10 1.63 1.21 0.68 1.06 -56.92%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.161 0.1578 15.31 0.15 1.43 0.094 40.33%
Adjusted Per Share Value based on latest NOSH - 128,837
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.74 2.28 9.98 7.14 4.54 1.99 1.15 157.29%
EPS 0.09 0.09 0.67 0.52 0.38 0.21 0.04 71.79%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0005 0.05 4.8488 0.0472 0.4438 0.0037 460.63%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.29 0.35 0.37 0.29 0.31 0.38 0.00 -
P/RPS 1.92 0.05 1.18 1.29 2.15 5.93 0.00 -
P/EPS 96.67 1.25 17.62 17.79 25.62 55.88 0.00 -
EY 1.03 80.00 5.68 5.62 3.90 1.79 0.00 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.17 2.34 0.02 2.07 0.27 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 26/05/05 24/02/05 30/11/04 25/08/04 28/05/04 27/02/04 -
Price 0.34 0.32 0.37 0.33 0.28 0.33 0.40 -
P/RPS 2.25 0.04 1.18 1.46 1.94 5.15 1.38 38.56%
P/EPS 113.33 1.14 17.62 20.25 23.14 48.53 37.74 108.28%
EY 0.88 87.50 5.68 4.94 4.32 2.06 2.65 -52.07%
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.99 2.34 0.02 1.87 0.23 4.26 -36.04%

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