[ARTRONIQ] QoQ 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- 730.19%
YoY- -49.01%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,235 14,594 15,812 12,555 14,968 13,212 12,156 -10.82%
PBT -460 65 -101 267 154 -110 -580 -14.30%
Tax 115 -41 -44 67 -207 63 86 21.35%
NP -345 24 -145 334 -53 -47 -494 -21.26%
-
NP to SH -345 24 -145 334 -53 -47 -494 -21.26%
-
Tax Rate - 63.08% - -25.09% 134.42% - - -
Total Cost 10,580 14,570 15,957 12,221 15,021 13,259 12,650 -11.22%
-
Net Worth 27,359 21,960 26,477 27,949 24,393 29,045 27,798 -1.05%
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 27,359 21,960 26,477 27,949 24,393 29,045 27,798 -1.05%
NOSH 149,999 120,000 144,999 151,818 132,500 156,666 149,696 0.13%
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 -3.37% 0.16% -0.92% 2.66% -0.35% -0.36% -4.06% -
ROE -1.26% 0.11% -0.55% 1.20% -0.22% -0.16% -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 6.82 12.16 10.90 8.27 11.30 8.43 8.12 -10.97%
EPS -0.23 0.02 -0.10 0.22 -0.04 -0.03 -0.33 -21.37%
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 2.51 3.58 3.88 3.08 3.67 3.24 2.98 -10.80%
EPS -0.08 0.01 -0.04 0.08 -0.01 -0.01 -0.12 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0538 0.0649 0.0685 0.0598 0.0712 0.0681 -0.98%
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 1.32 0.58 0.64 0.73 0.44 0.83 0.99 21.12%
P/EPS -39.13 350.00 -70.00 27.27 -125.00 -233.33 -24.24 37.57%
EY -2.56 0.29 -1.43 3.67 -0.80 -0.43 -4.13 -27.28%
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 1.17 0.58 0.55 0.79 0.62 0.71 0.99 11.76%
P/EPS -34.78 350.00 -60.00 29.55 -175.00 -200.00 -24.24 27.18%
EY -2.88 0.29 -1.67 3.38 -0.57 -0.50 -4.13 -21.34%
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