[ARTRONIQ] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -32.95%
YoY- -54.59%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,231 44,634 41,333 41,791 41,548 41,899 40,715 11.99%
PBT 861 621 901 1,375 1,891 2,729 3,238 -58.74%
Tax -402 -280 -321 -337 -343 -509 -522 -16.02%
NP 459 341 580 1,038 1,548 2,220 2,716 -69.53%
-
NP to SH 459 341 580 1,038 1,548 2,220 2,716 -69.53%
-
Tax Rate 46.69% 45.09% 35.63% 24.51% 18.14% 18.65% 16.12% -
Total Cost 47,772 44,293 40,753 40,753 40,000 39,679 37,999 16.53%
-
Net Worth 23,796 21,747 20,659 22,968 29,678 20,987 20,480 10.55%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,366 2,316 2,316 1,683 950 - - -
Div Payout % 297.75% 679.37% 399.43% 162.17% 61.37% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 23,796 21,747 20,659 22,968 29,678 20,987 20,480 10.55%
NOSH 136,999 125,999 126,666 146,666 190,000 130,357 129,787 3.68%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.95% 0.76% 1.40% 2.48% 3.73% 5.30% 6.67% -
ROE 1.93% 1.57% 2.81% 4.52% 5.22% 10.58% 13.26% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.21 35.42 32.63 28.49 21.87 32.14 31.37 8.02%
EPS 0.34 0.27 0.46 0.71 0.81 1.70 2.09 -70.29%
DPS 1.00 1.84 1.83 1.15 0.50 0.00 0.00 -
NAPS 0.1737 0.1726 0.1631 0.1566 0.1562 0.161 0.1578 6.62%
Adjusted Per Share Value based on latest NOSH - 146,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.85 10.97 10.16 10.27 10.21 10.30 10.00 12.01%
EPS 0.11 0.08 0.14 0.26 0.38 0.55 0.67 -70.11%
DPS 0.34 0.57 0.57 0.41 0.23 0.00 0.00 -
NAPS 0.0585 0.0534 0.0508 0.0564 0.0729 0.0516 0.0503 10.62%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.28 0.31 0.29 0.29 0.35 0.37 -
P/RPS 0.57 0.79 0.95 1.02 1.33 1.09 1.18 -38.51%
P/EPS 59.69 103.46 67.70 40.98 35.59 20.55 17.68 125.55%
EY 1.68 0.97 1.48 2.44 2.81 4.87 5.66 -55.60%
DY 4.99 6.57 5.90 3.96 1.72 0.00 0.00 -
P/NAPS 1.15 1.62 1.90 1.85 1.86 2.17 2.34 -37.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 19/05/06 23/02/06 28/11/05 05/08/05 26/05/05 24/02/05 -
Price 0.17 0.20 0.36 0.30 0.34 0.32 0.37 -
P/RPS 0.48 0.56 1.10 1.05 1.55 1.00 1.18 -45.19%
P/EPS 50.74 73.90 78.62 42.39 41.73 18.79 17.68 102.34%
EY 1.97 1.35 1.27 2.36 2.40 5.32 5.66 -50.61%
DY 5.87 9.19 5.08 3.83 1.47 0.00 0.00 -
P/NAPS 0.98 1.16 2.21 1.92 2.18 1.99 2.34 -44.11%

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