[ARTRONIQ] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 36.17%
YoY- -39.79%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 58,969 57,718 55,468 53,430 48,231 44,634 41,333 26.81%
PBT 1,413 1,402 1,249 1,021 861 621 901 35.09%
Tax -552 -608 -547 -396 -402 -280 -321 43.67%
NP 861 794 702 625 459 341 580 30.22%
-
NP to SH 861 794 702 625 459 341 580 30.22%
-
Tax Rate 39.07% 43.37% 43.80% 38.79% 46.69% 45.09% 35.63% -
Total Cost 58,108 56,924 54,766 52,805 47,772 44,293 40,753 26.76%
-
Net Worth 26,184 25,912 22,493 22,995 23,796 21,747 20,659 17.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 633 1,366 2,316 2,316 -
Div Payout % - - - 101.33% 297.75% 679.37% 399.43% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 26,184 25,912 22,493 22,995 23,796 21,747 20,659 17.16%
NOSH 145,714 145,333 136,902 131,250 136,999 125,999 126,666 9.81%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.46% 1.38% 1.27% 1.17% 0.95% 0.76% 1.40% -
ROE 3.29% 3.06% 3.12% 2.72% 1.93% 1.57% 2.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.47 39.71 40.52 40.71 35.21 35.42 32.63 15.48%
EPS 0.59 0.55 0.51 0.48 0.34 0.27 0.46 18.10%
DPS 0.00 0.00 0.00 0.48 1.00 1.84 1.83 -
NAPS 0.1797 0.1783 0.1643 0.1752 0.1737 0.1726 0.1631 6.69%
Adjusted Per Share Value based on latest NOSH - 131,250
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.49 14.18 13.63 13.13 11.85 10.97 10.16 26.78%
EPS 0.21 0.20 0.17 0.15 0.11 0.08 0.14 31.13%
DPS 0.00 0.00 0.00 0.16 0.34 0.57 0.57 -
NAPS 0.0643 0.0637 0.0553 0.0565 0.0585 0.0534 0.0508 17.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.15 0.17 0.17 0.16 0.20 0.28 0.31 -
P/RPS 0.37 0.43 0.42 0.39 0.57 0.79 0.95 -46.76%
P/EPS 25.39 31.12 33.15 33.60 59.69 103.46 67.70 -48.08%
EY 3.94 3.21 3.02 2.98 1.68 0.97 1.48 92.42%
DY 0.00 0.00 0.00 3.02 4.99 6.57 5.90 -
P/NAPS 0.83 0.95 1.03 0.91 1.15 1.62 1.90 -42.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 20/11/06 25/08/06 19/05/06 23/02/06 -
Price 0.14 0.15 0.17 0.17 0.17 0.20 0.36 -
P/RPS 0.35 0.38 0.42 0.42 0.48 0.56 1.10 -53.49%
P/EPS 23.69 27.46 33.15 35.70 50.74 73.90 78.62 -55.15%
EY 4.22 3.64 3.02 2.80 1.97 1.35 1.27 123.16%
DY 0.00 0.00 0.00 2.84 5.87 9.19 5.08 -
P/NAPS 0.78 0.84 1.03 0.97 0.98 1.16 2.21 -50.15%

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