[ARTRONIQ] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 28.96%
YoY- 1479.07%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 30,191 19,357 9,296 40,715 29,115 18,524 8,112 139.96%
PBT 660 476 465 3,238 2,523 1,823 974 -22.83%
Tax -232 -92 -100 -522 -417 -271 -113 61.46%
NP 428 384 365 2,716 2,106 1,552 861 -37.22%
-
NP to SH 428 384 365 2,716 2,106 1,552 861 -37.22%
-
Tax Rate 35.15% 19.33% 21.51% 16.12% 16.53% 14.87% 11.60% -
Total Cost 29,763 18,973 8,931 37,999 27,009 16,972 7,251 156.14%
-
Net Worth 20,310 19,993 209 20,408 1,978,089 19,239 181,063 -76.71%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 648 639 - - - - - -
Div Payout % 151.51% 166.67% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 20,310 19,993 209 20,408 1,978,089 19,239 181,063 -76.71%
NOSH 129,696 127,999 1,303 129,333 128,837 128,264 126,617 1.61%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.42% 1.98% 3.93% 6.67% 7.23% 8.38% 10.61% -
ROE 2.11% 1.92% 173.91% 13.31% 0.11% 8.07% 0.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.28 15.12 713.12 31.48 22.53 14.44 6.41 136.08%
EPS 0.33 0.30 28.00 2.10 1.63 1.21 0.68 -38.21%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1562 0.161 0.1578 15.31 0.15 1.43 -77.07%
Adjusted Per Share Value based on latest NOSH - 129,787
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.40 4.74 2.28 9.98 7.14 4.54 1.99 139.83%
EPS 0.10 0.09 0.09 0.67 0.52 0.38 0.21 -38.99%
DPS 0.16 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.049 0.0005 0.05 4.8488 0.0472 0.4438 -76.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.29 0.29 0.35 0.37 0.29 0.31 0.38 -
P/RPS 1.25 1.92 0.05 1.18 1.29 2.15 5.93 -64.54%
P/EPS 87.88 96.67 1.25 17.62 17.79 25.62 55.88 35.19%
EY 1.14 1.03 80.00 5.68 5.62 3.90 1.79 -25.95%
DY 1.72 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.86 2.17 2.34 0.02 2.07 0.27 260.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 05/08/05 26/05/05 24/02/05 30/11/04 25/08/04 28/05/04 -
Price 0.30 0.34 0.32 0.37 0.33 0.28 0.33 -
P/RPS 1.29 2.25 0.04 1.18 1.46 1.94 5.15 -60.23%
P/EPS 90.91 113.33 1.14 17.62 20.25 23.14 48.53 51.90%
EY 1.10 0.88 87.50 5.68 4.94 4.32 2.06 -34.15%
DY 1.67 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.18 1.99 2.34 0.02 1.87 0.23 310.98%

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