[ARTRONIQ] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -143.41%
YoY- 70.65%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,268 10,235 14,594 15,812 12,555 14,968 13,212 10.09%
PBT 632 -460 65 -101 267 154 -110 -
Tax -13 115 -41 -44 67 -207 63 -
NP 619 -345 24 -145 334 -53 -47 -
-
NP to SH 619 -345 24 -145 334 -53 -47 -
-
Tax Rate 2.06% - 63.08% - -25.09% 134.42% - -
Total Cost 14,649 10,580 14,570 15,957 12,221 15,021 13,259 6.85%
-
Net Worth 28,124 27,359 21,960 26,477 27,949 24,393 29,045 -2.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 28,124 27,359 21,960 26,477 27,949 24,393 29,045 -2.11%
NOSH 150,400 149,999 120,000 144,999 151,818 132,500 156,666 -2.67%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.05% -3.37% 0.16% -0.92% 2.66% -0.35% -0.36% -
ROE 2.20% -1.26% 0.11% -0.55% 1.20% -0.22% -0.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 10.15 6.82 12.16 10.90 8.27 11.30 8.43 13.13%
EPS 0.41 -0.23 0.02 -0.10 0.22 -0.04 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.187 0.1824 0.183 0.1826 0.1841 0.1841 0.1854 0.57%
Adjusted Per Share Value based on latest NOSH - 144,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.74 2.51 3.58 3.88 3.08 3.67 3.24 10.01%
EPS 0.15 -0.08 0.01 -0.04 0.08 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0671 0.0538 0.0649 0.0685 0.0598 0.0712 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.09 0.07 0.07 0.06 0.05 0.07 -
P/RPS 0.79 1.32 0.58 0.64 0.73 0.44 0.83 -3.23%
P/EPS 19.44 -39.13 350.00 -70.00 27.27 -125.00 -233.33 -
EY 5.14 -2.56 0.29 -1.43 3.67 -0.80 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.38 0.38 0.33 0.27 0.38 8.56%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 14/11/11 05/08/11 27/05/11 23/02/11 15/11/10 23/08/10 -
Price 0.10 0.08 0.07 0.06 0.065 0.07 0.06 -
P/RPS 0.99 1.17 0.58 0.55 0.79 0.62 0.71 24.73%
P/EPS 24.30 -34.78 350.00 -60.00 29.55 -175.00 -200.00 -
EY 4.12 -2.88 0.29 -1.67 3.38 -0.57 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.44 0.38 0.33 0.35 0.38 0.32 39.85%

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