[ARTRONIQ] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -6.42%
YoY- 48.91%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 13,212 9,022 12,147 14,909 13,658 10,061 10,412 4.04%
PBT -110 -462 -195 262 251 11 849 -
Tax 63 -53 35 -58 -114 8 -158 -
NP -47 -515 -160 204 137 19 691 -
-
NP to SH -47 -515 -160 204 137 19 691 -
-
Tax Rate - - - 22.14% 45.42% -72.73% 18.61% -
Total Cost 13,259 9,537 12,307 14,705 13,521 10,042 9,721 5.30%
-
Net Worth 29,045 28,552 28,029 26,184 23,796 29,678 19,194 7.14%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 950 - -
Div Payout % - - - - - 5,000.00% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 29,045 28,552 28,029 26,184 23,796 29,678 19,194 7.14%
NOSH 156,666 151,470 145,454 145,714 136,999 190,000 127,962 3.42%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -0.36% -5.71% -1.32% 1.37% 1.00% 0.19% 6.64% -
ROE -0.16% -1.80% -0.57% 0.78% 0.58% 0.06% 3.60% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.43 5.96 8.35 10.23 9.97 5.30 8.14 0.58%
EPS -0.03 -0.34 -0.11 0.14 0.10 0.01 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1854 0.1885 0.1927 0.1797 0.1737 0.1562 0.15 3.59%
Adjusted Per Share Value based on latest NOSH - 145,714
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.24 2.21 2.98 3.65 3.35 2.47 2.55 4.07%
EPS -0.01 -0.13 -0.04 0.05 0.03 0.00 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.23 0.00 -
NAPS 0.0712 0.07 0.0687 0.0642 0.0583 0.0727 0.0471 7.12%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.07 0.14 0.11 0.15 0.20 0.29 0.31 -
P/RPS 0.83 2.35 1.32 1.47 2.01 5.48 3.81 -22.42%
P/EPS -233.33 -41.18 -100.00 107.14 200.00 2,900.00 57.41 -
EY -0.43 -2.43 -1.00 0.93 0.50 0.03 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 0.38 0.74 0.57 0.83 1.15 1.86 2.07 -24.60%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 15/08/08 29/08/07 25/08/06 05/08/05 25/08/04 -
Price 0.06 0.10 0.13 0.14 0.17 0.34 0.28 -
P/RPS 0.71 1.68 1.56 1.37 1.71 6.42 3.44 -23.11%
P/EPS -200.00 -29.41 -118.18 100.00 170.00 3,400.00 51.85 -
EY -0.50 -3.40 -0.85 1.00 0.59 0.03 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 0.32 0.53 0.67 0.78 0.98 2.18 1.87 -25.47%

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