[ARTRONIQ] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.0%
YoY- 233.26%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 37,062 18,066 55,208 38,380 27,900 15,816 55,909 -23.99%
PBT 2,239 1,084 1,610 919 933 518 136 548.26%
Tax -671 -302 -409 -298 -258 -133 17 -
NP 1,568 782 1,201 621 675 385 153 372.48%
-
NP to SH 1,568 782 1,201 621 675 385 153 372.48%
-
Tax Rate 29.97% 27.86% 25.40% 32.43% 27.65% 25.68% -12.50% -
Total Cost 35,494 17,284 54,007 37,759 27,225 15,431 55,756 -26.01%
-
Net Worth 31,177 30,155 29,267 28,651 28,816 28,365 28,124 7.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 31,177 30,155 29,267 28,651 28,816 28,365 28,124 7.11%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.23% 4.33% 2.18% 1.62% 2.42% 2.43% 0.27% -
ROE 5.03% 2.59% 4.10% 2.17% 2.34% 1.36% 0.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.64 12.01 36.71 25.52 18.55 10.52 37.17 -23.99%
EPS 1.04 0.52 0.80 0.41 0.45 0.26 0.10 377.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.2005 0.1946 0.1905 0.1916 0.1886 0.187 7.11%
Adjusted Per Share Value based on latest NOSH - 150,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.08 4.43 13.53 9.41 6.84 3.88 13.70 -24.00%
EPS 0.38 0.19 0.29 0.15 0.17 0.09 0.04 349.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0764 0.0739 0.0717 0.0702 0.0706 0.0695 0.0689 7.13%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.085 0.075 0.08 0.09 0.09 0.10 0.08 -
P/RPS 0.34 0.62 0.22 0.35 0.49 0.95 0.22 33.70%
P/EPS 8.15 14.42 10.02 21.80 20.05 39.06 78.64 -77.96%
EY 12.27 6.93 9.98 4.59 4.99 2.56 1.27 354.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.41 0.47 0.47 0.53 0.43 -3.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 05/08/13 29/05/13 27/02/13 21/11/12 06/08/12 30/05/12 29/02/12 -
Price 0.105 0.095 0.075 0.10 0.09 0.08 0.10 -
P/RPS 0.43 0.79 0.20 0.39 0.49 0.76 0.27 36.41%
P/EPS 10.07 18.27 9.39 24.22 20.05 31.25 98.30 -78.13%
EY 9.93 5.47 10.65 4.13 4.99 3.20 1.02 356.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.39 0.52 0.47 0.42 0.53 -2.53%

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