[ARTRONIQ] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.77%
YoY- 90.55%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 14,594 15,812 12,555 14,968 13,212 12,156 15,055 -2.05%
PBT 65 -101 267 154 -110 -580 349 -67.48%
Tax -41 -44 67 -207 63 86 306 -
NP 24 -145 334 -53 -47 -494 655 -89.03%
-
NP to SH 24 -145 334 -53 -47 -494 655 -89.03%
-
Tax Rate 63.08% - -25.09% 134.42% - - -87.68% -
Total Cost 14,570 15,957 12,221 15,021 13,259 12,650 14,400 0.78%
-
Net Worth 21,960 26,477 27,949 24,393 29,045 27,798 28,016 -15.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 21,960 26,477 27,949 24,393 29,045 27,798 28,016 -15.02%
NOSH 120,000 144,999 151,818 132,500 156,666 149,696 148,863 -13.41%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.16% -0.92% 2.66% -0.35% -0.36% -4.06% 4.35% -
ROE 0.11% -0.55% 1.20% -0.22% -0.16% -1.78% 2.34% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.16 10.90 8.27 11.30 8.43 8.12 10.11 13.13%
EPS 0.02 -0.10 0.22 -0.04 -0.03 -0.33 0.44 -87.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1826 0.1841 0.1841 0.1854 0.1857 0.1882 -1.85%
Adjusted Per Share Value based on latest NOSH - 132,500
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.58 3.88 3.08 3.67 3.24 2.98 3.69 -2.00%
EPS 0.01 -0.04 0.08 -0.01 -0.01 -0.12 0.16 -84.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0649 0.0685 0.0598 0.0712 0.0681 0.0687 -15.07%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.07 0.07 0.06 0.05 0.07 0.08 0.09 -
P/RPS 0.58 0.64 0.73 0.44 0.83 0.99 0.89 -24.89%
P/EPS 350.00 -70.00 27.27 -125.00 -233.33 -24.24 20.45 567.58%
EY 0.29 -1.43 3.67 -0.80 -0.43 -4.13 4.89 -84.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.33 0.27 0.38 0.43 0.48 -14.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 05/08/11 27/05/11 23/02/11 15/11/10 23/08/10 26/05/10 24/02/10 -
Price 0.07 0.06 0.065 0.07 0.06 0.08 0.09 -
P/RPS 0.58 0.55 0.79 0.62 0.71 0.99 0.89 -24.89%
P/EPS 350.00 -60.00 29.55 -175.00 -200.00 -24.24 20.45 567.58%
EY 0.29 -1.67 3.38 -0.57 -0.50 -4.13 4.89 -84.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.38 0.32 0.43 0.48 -14.45%

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