[ARTRONIQ] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	15,518	14,847	12,597	9,296	8,112	17.59%
YoY %	4.52%	17.86%	35.51%	14.60%	-	-
Horiz. %	191.30%	183.03%	155.29%	114.60%	100.00%	-
PBT	223	338	185	465	974	-30.80%
YoY %	-34.02%	82.70%	-60.22%	-52.26%	-	-
Horiz. %	22.90%	34.70%	18.99%	47.74%	100.00%	-
Tax	-43	-120	-59	-100	-113	-21.44%
YoY %	64.17%	-103.39%	41.00%	11.50%	-	-
Horiz. %	38.05%	106.19%	52.21%	88.50%	100.00%	-
NP	180	218	126	365	861	-32.36%
YoY %	-17.43%	73.02%	-65.48%	-57.61%	-	-
Horiz. %	20.91%	25.32%	14.63%	42.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	180	218	126	365	861	-32.36%
YoY %	-17.43%	73.02%	-65.48%	-57.61%	-	-
Horiz. %	20.91%	25.32%	14.63%	42.39%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	19.28%	35.50%	31.89%	21.51%	11.60%	-
YoY %	-45.69%	11.32%	48.26%	85.43%	-	-
Horiz. %	166.21%	306.03%	274.91%	185.43%	100.00%	-
Total Cost	15,338	14,629	12,471	8,931	7,251	20.58%
YoY %	4.85%	17.30%	39.64%	23.17%	-	-
Horiz. %	211.53%	201.75%	171.99%	123.17%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	26,847	25,912	21,747	209	181,063	-37.92%
YoY %	3.61%	19.15%	10,305.26%	-99.88%	-	-
Horiz. %	14.83%	14.31%	12.01%	0.12%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	26,847	25,912	21,747	209	181,063	-37.92%
YoY %	3.61%	19.15%	10,305.26%	-99.88%	-	-
Horiz. %	14.83%	14.31%	12.01%	0.12%	100.00%	-
NOSH	138,461	145,333	125,999	1,303	126,617	2.25%
YoY %	-4.73%	15.34%	9,569.92%	-98.97%	-	-
Horiz. %	109.35%	114.78%	99.51%	1.03%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	1.16%	1.47%	1.00%	3.93%	10.61%	-
YoY %	-21.09%	47.00%	-74.55%	-62.96%	-	-
Horiz. %	10.93%	13.85%	9.43%	37.04%	100.00%	-
ROE	0.67%	0.84%	0.58%	173.91%	0.48%	-
YoY %	-20.24%	44.83%	-99.67%	36,131.25%	-	-
Horiz. %	139.58%	175.00%	120.83%	36,231.25%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	11.21	10.22	10.00	713.12	6.41	14.98%
YoY %	9.69%	2.20%	-98.60%	11,025.12%	-	-
Horiz. %	174.88%	159.44%	156.01%	11,125.12%	100.00%	-
EPS	0.13	0.15	0.10	28.00	0.68	-33.85%
YoY %	-13.33%	50.00%	-99.64%	4,017.65%	-	-
Horiz. %	19.12%	22.06%	14.71%	4,117.65%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1939	0.1783	0.1726	0.161	1.43	-39.29%
YoY %	8.75%	3.30%	7.20%	-88.74%	-	-
Horiz. %	13.56%	12.47%	12.07%	11.26%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 130,357
RPS	3.80	3.64	3.09	2.28	1.99	17.53%
YoY %	4.40%	17.80%	35.53%	14.57%	-	-
Horiz. %	190.95%	182.91%	155.28%	114.57%	100.00%	-
EPS	0.04	0.05	0.03	0.09	0.21	-33.91%
YoY %	-20.00%	66.67%	-66.67%	-57.14%	-	-
Horiz. %	19.05%	23.81%	14.29%	42.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0658	0.0635	0.0533	0.0005	0.4438	-37.92%
YoY %	3.62%	19.14%	10,560.00%	-99.89%	-	-
Horiz. %	14.83%	14.31%	12.01%	0.11%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.12	0.17	0.28	0.35	0.38	-
P/RPS	1.07	1.66	2.80	0.05	5.93	-34.80%
YoY %	-35.54%	-40.71%	5,500.00%	-99.16%	-	-
Horiz. %	18.04%	27.99%	47.22%	0.84%	100.00%	-
P/EPS	92.31	113.33	280.00	1.25	55.88	13.36%
YoY %	-18.55%	-59.53%	22,300.00%	-97.76%	-	-
Horiz. %	165.19%	202.81%	501.07%	2.24%	100.00%	-
EY	1.08	0.88	0.36	80.00	1.79	-11.85%
YoY %	22.73%	144.44%	-99.55%	4,369.27%	-	-
Horiz. %	60.34%	49.16%	20.11%	4,469.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.62	0.95	1.62	2.17	0.27	23.08%
YoY %	-34.74%	-41.36%	-25.35%	703.70%	-	-
Horiz. %	229.63%	351.85%	600.00%	803.70%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/05/08	29/05/07	19/05/06	26/05/05	28/05/04	-
Price	0.14	0.15	0.20	0.32	0.33	-
P/RPS	1.25	1.47	2.00	0.04	5.15	-29.79%
YoY %	-14.97%	-26.50%	4,900.00%	-99.22%	-	-
Horiz. %	24.27%	28.54%	38.83%	0.78%	100.00%	-
P/EPS	107.69	100.00	200.00	1.14	48.53	22.03%
YoY %	7.69%	-50.00%	17,443.86%	-97.65%	-	-
Horiz. %	221.90%	206.06%	412.12%	2.35%	100.00%	-
EY	0.93	1.00	0.50	87.50	2.06	-18.01%
YoY %	-7.00%	100.00%	-99.43%	4,147.57%	-	-
Horiz. %	45.15%	48.54%	24.27%	4,247.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.72	0.84	1.16	1.99	0.23	32.98%
YoY %	-14.29%	-27.59%	-41.71%	765.22%	-	-
Horiz. %	313.04%	365.22%	504.35%	865.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos