[ARTRONIQ] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -44.12%
YoY- -78.65%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 53,430 48,231 44,634 41,333 41,791 41,548 41,899 17.57%
PBT 1,021 861 621 901 1,375 1,891 2,729 -48.04%
Tax -396 -402 -280 -321 -337 -343 -509 -15.39%
NP 625 459 341 580 1,038 1,548 2,220 -57.01%
-
NP to SH 625 459 341 580 1,038 1,548 2,220 -57.01%
-
Tax Rate 38.79% 46.69% 45.09% 35.63% 24.51% 18.14% 18.65% -
Total Cost 52,805 47,772 44,293 40,753 40,753 40,000 39,679 20.96%
-
Net Worth 22,995 23,796 21,747 20,659 22,968 29,678 20,987 6.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 633 1,366 2,316 2,316 1,683 950 - -
Div Payout % 101.33% 297.75% 679.37% 399.43% 162.17% 61.37% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 22,995 23,796 21,747 20,659 22,968 29,678 20,987 6.27%
NOSH 131,250 136,999 125,999 126,666 146,666 190,000 130,357 0.45%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.17% 0.95% 0.76% 1.40% 2.48% 3.73% 5.30% -
ROE 2.72% 1.93% 1.57% 2.81% 4.52% 5.22% 10.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.71 35.21 35.42 32.63 28.49 21.87 32.14 17.05%
EPS 0.48 0.34 0.27 0.46 0.71 0.81 1.70 -56.92%
DPS 0.48 1.00 1.84 1.83 1.15 0.50 0.00 -
NAPS 0.1752 0.1737 0.1726 0.1631 0.1566 0.1562 0.161 5.79%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.13 11.85 10.97 10.16 10.27 10.21 10.30 17.54%
EPS 0.15 0.11 0.08 0.14 0.26 0.38 0.55 -57.91%
DPS 0.16 0.34 0.57 0.57 0.41 0.23 0.00 -
NAPS 0.0565 0.0585 0.0534 0.0508 0.0564 0.0729 0.0516 6.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.16 0.20 0.28 0.31 0.29 0.29 0.35 -
P/RPS 0.39 0.57 0.79 0.95 1.02 1.33 1.09 -49.56%
P/EPS 33.60 59.69 103.46 67.70 40.98 35.59 20.55 38.74%
EY 2.98 1.68 0.97 1.48 2.44 2.81 4.87 -27.90%
DY 3.02 4.99 6.57 5.90 3.96 1.72 0.00 -
P/NAPS 0.91 1.15 1.62 1.90 1.85 1.86 2.17 -43.94%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 25/08/06 19/05/06 23/02/06 28/11/05 05/08/05 26/05/05 -
Price 0.17 0.17 0.20 0.36 0.30 0.34 0.32 -
P/RPS 0.42 0.48 0.56 1.10 1.05 1.55 1.00 -43.88%
P/EPS 35.70 50.74 73.90 78.62 42.39 41.73 18.79 53.34%
EY 2.80 1.97 1.35 1.27 2.36 2.40 5.32 -34.78%
DY 2.84 5.87 9.19 5.08 3.83 1.47 0.00 -
P/NAPS 0.97 0.98 1.16 2.21 1.92 2.18 1.99 -38.03%

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