[ARTRONIQ] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 56.23%
YoY- 0.76%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 40,461 30,406 15,812 52,891 40,336 25,368 12,156 122.76%
PBT -496 -36 -101 -269 -536 -690 -580 -9.89%
Tax 30 -85 -44 9 -58 149 86 -50.41%
NP -466 -121 -145 -260 -594 -541 -494 -3.81%
-
NP to SH -466 -121 -145 -260 -594 -541 -494 -3.81%
-
Tax Rate - - - - - - - -
Total Cost 40,927 30,527 15,957 53,151 40,930 25,909 12,650 118.59%
-
Net Worth 27,418 27,678 26,477 28,156 27,338 27,861 27,798 -0.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 27,418 27,678 26,477 28,156 27,338 27,861 27,798 -0.91%
NOSH 150,322 151,250 144,999 152,941 148,499 150,277 149,696 0.27%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.15% -0.40% -0.92% -0.49% -1.47% -2.13% -4.06% -
ROE -1.70% -0.44% -0.55% -0.92% -2.17% -1.94% -1.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 26.92 20.10 10.90 34.58 27.16 16.88 8.12 122.17%
EPS -0.31 -0.08 -0.10 -0.17 -0.40 -0.36 -0.33 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.183 0.1826 0.1841 0.1841 0.1854 0.1857 -1.18%
Adjusted Per Share Value based on latest NOSH - 151,818
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.92 7.45 3.88 12.96 9.89 6.22 2.98 122.78%
EPS -0.11 -0.03 -0.04 -0.06 -0.15 -0.13 -0.12 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0678 0.0649 0.069 0.067 0.0683 0.0681 -0.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.09 0.07 0.07 0.06 0.05 0.07 0.08 -
P/RPS 0.33 0.35 0.64 0.17 0.18 0.41 0.99 -51.89%
P/EPS -29.03 -87.50 -70.00 -35.29 -12.50 -19.44 -24.24 12.76%
EY -3.44 -1.14 -1.43 -2.83 -8.00 -5.14 -4.13 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.38 0.33 0.27 0.38 0.43 9.08%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 05/08/11 27/05/11 23/02/11 15/11/10 23/08/10 26/05/10 -
Price 0.08 0.07 0.06 0.065 0.07 0.06 0.08 -
P/RPS 0.30 0.35 0.55 0.19 0.26 0.36 0.99 -54.85%
P/EPS -25.81 -87.50 -60.00 -38.24 -17.50 -16.67 -24.24 4.26%
EY -3.88 -1.14 -1.67 -2.62 -5.71 -6.00 -4.13 -4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 0.33 0.35 0.38 0.32 0.43 1.54%

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