[ARTRONIQ] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.05%
YoY- 50.66%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,171 14,909 14,847 13,180 16,033 13,658 12,597 45.72%
PBT 1,118 262 338 469 344 251 185 231.41%
Tax -301 -58 -120 -240 -134 -114 -59 196.05%
NP 817 204 218 229 210 137 126 247.32%
-
NP to SH 817 204 218 229 210 137 126 247.32%
-
Tax Rate 26.92% 22.14% 35.50% 51.17% 38.95% 45.42% 31.89% -
Total Cost 21,354 14,705 14,629 12,951 15,823 13,521 12,471 43.07%
-
Net Worth 26,573 26,184 25,912 22,493 22,995 23,796 21,747 14.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,573 26,184 25,912 22,493 22,995 23,796 21,747 14.28%
NOSH 143,333 145,714 145,333 136,902 131,250 136,999 125,999 8.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.68% 1.37% 1.47% 1.74% 1.31% 1.00% 1.00% -
ROE 3.07% 0.78% 0.84% 1.02% 0.91% 0.58% 0.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.47 10.23 10.22 9.63 12.22 9.97 10.00 33.72%
EPS 0.57 0.14 0.15 0.17 0.16 0.10 0.10 218.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1854 0.1797 0.1783 0.1643 0.1752 0.1737 0.1726 4.88%
Adjusted Per Share Value based on latest NOSH - 136,902
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.43 3.65 3.64 3.23 3.93 3.35 3.09 45.57%
EPS 0.20 0.05 0.05 0.06 0.05 0.03 0.03 253.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0642 0.0635 0.0551 0.0564 0.0583 0.0533 14.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.14 0.15 0.17 0.17 0.16 0.20 0.28 -
P/RPS 0.91 1.47 1.66 1.77 1.31 2.01 2.80 -52.69%
P/EPS 24.56 107.14 113.33 101.63 100.00 200.00 280.00 -80.22%
EY 4.07 0.93 0.88 0.98 1.00 0.50 0.36 402.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 0.95 1.03 0.91 1.15 1.62 -39.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 29/05/07 27/02/07 20/11/06 25/08/06 19/05/06 -
Price 0.12 0.14 0.15 0.17 0.17 0.17 0.20 -
P/RPS 0.78 1.37 1.47 1.77 1.39 1.71 2.00 -46.58%
P/EPS 21.05 100.00 100.00 101.63 106.25 170.00 200.00 -77.67%
EY 4.75 1.00 1.00 0.98 0.94 0.59 0.50 347.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 0.84 1.03 0.97 0.98 1.16 -32.00%

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