[ARTRONIQ] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 31.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,548 41,899 40,715 33,819 23,228 12,816 4,704 327.85%
PBT 1,891 2,729 3,238 2,732 2,032 1,183 209 334.79%
Tax -343 -509 -522 -446 -300 -142 -29 419.89%
NP 1,548 2,220 2,716 2,286 1,732 1,041 180 320.30%
-
NP to SH 1,548 2,220 2,716 2,286 1,732 1,041 180 320.30%
-
Tax Rate 18.14% 18.65% 16.12% 16.33% 14.76% 12.00% 13.88% -
Total Cost 40,000 39,679 37,999 31,533 21,496 11,775 4,524 328.15%
-
Net Worth 29,678 20,987 20,480 1,972,497 19,194 181,063 1,524 625.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 950 - - - - - - -
Div Payout % 61.37% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 29,678 20,987 20,480 1,972,497 19,194 181,063 1,524 625.13%
NOSH 190,000 130,357 129,787 128,837 127,962 126,617 16,216 416.64%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.73% 5.30% 6.67% 6.76% 7.46% 8.12% 3.83% -
ROE 5.22% 10.58% 13.26% 0.12% 9.02% 0.57% 11.81% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.87 32.14 31.37 26.25 18.15 10.12 29.01 -17.18%
EPS 0.81 1.70 2.09 1.77 1.35 0.82 1.11 -18.96%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.161 0.1578 15.31 0.15 1.43 0.094 40.33%
Adjusted Per Share Value based on latest NOSH - 128,837
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.21 10.30 10.00 8.31 5.71 3.15 1.16 326.86%
EPS 0.38 0.55 0.67 0.56 0.43 0.26 0.04 349.17%
DPS 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0729 0.0516 0.0503 4.8468 0.0472 0.4449 0.0037 630.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.29 0.35 0.37 0.29 0.31 0.38 0.00 -
P/RPS 1.33 1.09 1.18 1.10 1.71 3.75 0.00 -
P/EPS 35.59 20.55 17.68 16.34 22.90 46.22 0.00 -
EY 2.81 4.87 5.66 6.12 4.37 2.16 0.00 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.17 2.34 0.02 2.07 0.27 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 05/08/05 26/05/05 24/02/05 30/11/04 - - - -
Price 0.34 0.32 0.37 0.33 0.00 0.00 0.00 -
P/RPS 1.55 1.00 1.18 1.26 0.00 0.00 0.00 -
P/EPS 41.73 18.79 17.68 18.60 0.00 0.00 0.00 -
EY 2.40 5.32 5.66 5.38 0.00 0.00 0.00 -
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.99 2.34 0.02 0.00 0.00 0.00 -

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