[ARTRONIQ] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[ARTRONIQ] ARTRONIQ BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.32%
YoY- 21.03%
Quarter Report
Latest QR
Upcoming QR
ARTRONIQ's Result
ARTRONIQ's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 65,107 58,969 57,718 55,468 53,430 48,231 44,634 28.59%
PBT 2,187 1,413 1,402 1,249 1,021 861 621 131.29%
Tax -719 -552 -608 -547 -396 -402 -280 87.41%
NP 1,468 861 794 702 625 459 341 164.40%
-
NP to SH 1,468 861 794 702 625 459 341 164.40%
-
Tax Rate 32.88% 39.07% 43.37% 43.80% 38.79% 46.69% 45.09% -
Total Cost 63,639 58,108 56,924 54,766 52,805 47,772 44,293 27.30%
-
Net Worth 26,573 26,184 25,912 22,493 22,995 23,796 21,747 14.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 633 1,366 2,316 -
Div Payout % - - - - 101.33% 297.75% 679.37% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,573 26,184 25,912 22,493 22,995 23,796 21,747 14.28%
NOSH 143,333 145,714 145,333 136,902 131,250 136,999 125,999 8.96%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.25% 1.46% 1.38% 1.27% 1.17% 0.95% 0.76% -
ROE 5.52% 3.29% 3.06% 3.12% 2.72% 1.93% 1.57% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.42 40.47 39.71 40.52 40.71 35.21 35.42 18.01%
EPS 1.02 0.59 0.55 0.51 0.48 0.34 0.27 142.36%
DPS 0.00 0.00 0.00 0.00 0.48 1.00 1.84 -
NAPS 0.1854 0.1797 0.1783 0.1643 0.1752 0.1737 0.1726 4.88%
Adjusted Per Share Value based on latest NOSH - 136,902
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.96 14.45 14.15 13.60 13.10 11.82 10.94 28.60%
EPS 0.36 0.21 0.19 0.17 0.15 0.11 0.08 172.31%
DPS 0.00 0.00 0.00 0.00 0.16 0.34 0.57 -
NAPS 0.0651 0.0642 0.0635 0.0551 0.0564 0.0583 0.0533 14.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.14 0.15 0.17 0.17 0.16 0.20 0.28 -
P/RPS 0.31 0.37 0.43 0.42 0.39 0.57 0.79 -46.37%
P/EPS 13.67 25.39 31.12 33.15 33.60 59.69 103.46 -74.02%
EY 7.32 3.94 3.21 3.02 2.98 1.68 0.97 284.26%
DY 0.00 0.00 0.00 0.00 3.02 4.99 6.57 -
P/NAPS 0.76 0.83 0.95 1.03 0.91 1.15 1.62 -39.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 29/05/07 27/02/07 20/11/06 25/08/06 19/05/06 -
Price 0.12 0.14 0.15 0.17 0.17 0.17 0.20 -
P/RPS 0.26 0.35 0.38 0.42 0.42 0.48 0.56 -40.01%
P/EPS 11.72 23.69 27.46 33.15 35.70 50.74 73.90 -70.66%
EY 8.53 4.22 3.64 3.02 2.80 1.97 1.35 241.39%
DY 0.00 0.00 0.00 0.00 2.84 5.87 9.19 -
P/NAPS 0.65 0.78 0.84 1.03 0.97 0.98 1.16 -32.00%

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