[ARTRONIQ] QoQ TTM Result on 30-Sep-2014 [#3]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -358.47%
YoY- -123.09%
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 48,327 49,659 51,575 52,971 55,188 61,508 62,854 -16.11%
PBT 382 -51 -235 -644 -124 1,055 1,749 -63.83%
Tax -110 48 88 103 6 -390 -501 -63.70%
NP 272 -3 -147 -541 -118 665 1,248 -63.88%
-
NP to SH 272 -3 -147 -541 -118 665 1,248 -63.88%
-
Tax Rate 28.80% - - - - 36.97% 28.64% -
Total Cost 48,055 49,662 51,722 53,512 55,306 60,843 61,606 -15.30%
-
Net Worth 32,336 31,929 31,192 30,997 0 31,057 31,102 2.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 32,336 31,929 31,192 30,997 0 31,057 31,102 2.63%
NOSH 150,400 150,400 150,400 150,400 150,400 150,400 150,400 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.56% -0.01% -0.29% -1.02% -0.21% 1.08% 1.99% -
ROE 0.84% -0.01% -0.47% -1.75% 0.00% 2.14% 4.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.13 33.02 34.29 35.22 36.69 40.90 41.79 -16.11%
EPS 0.18 0.00 -0.10 -0.36 -0.08 0.44 0.83 -64.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.2123 0.2074 0.2061 0.00 0.2065 0.2068 2.63%
Adjusted Per Share Value based on latest NOSH - 150,400
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.87 12.20 12.67 13.02 13.56 15.11 15.44 -16.11%
EPS 0.07 0.00 -0.04 -0.13 -0.03 0.16 0.31 -63.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0795 0.0785 0.0766 0.0762 0.00 0.0763 0.0764 2.69%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.135 0.175 0.135 0.16 0.185 0.10 0.115 -
P/RPS 0.42 0.53 0.39 0.45 0.50 0.24 0.28 31.13%
P/EPS 74.65 -8,773.33 -138.12 -44.48 -235.80 22.62 13.86 208.21%
EY 1.34 -0.01 -0.72 -2.25 -0.42 4.42 7.22 -67.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.82 0.65 0.78 0.00 0.48 0.56 8.19%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 29/05/15 26/02/15 20/11/14 15/08/14 29/05/14 25/02/14 -
Price 0.11 0.14 0.135 0.14 0.17 0.115 0.12 -
P/RPS 0.34 0.42 0.39 0.40 0.46 0.28 0.29 11.21%
P/EPS 60.82 -7,018.67 -138.12 -38.92 -216.68 26.01 14.46 161.25%
EY 1.64 -0.01 -0.72 -2.57 -0.46 3.84 6.91 -61.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 0.65 0.68 0.00 0.56 0.58 -8.23%

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